[PRKCORP] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	89,337	118,748	124,289	152,484	239,820	179,990	201,717	-12.68%
YoY %	-24.77%	-4.46%	-18.49%	-36.42%	33.24%	-10.77%	-	-
Horiz. %	44.29%	58.87%	61.62%	75.59%	118.89%	89.23%	100.00%	-
PBT	25,635	17,843	13,505	17,163	28,430	14,665	34,300	-4.73%
YoY %	43.67%	32.12%	-21.31%	-39.63%	93.86%	-57.24%	-	-
Horiz. %	74.74%	52.02%	39.37%	50.04%	82.89%	42.76%	100.00%	-
Tax	-9,484	-11,965	-9,704	-14,717	-15,753	-7,416	-9,199	0.50%
YoY %	20.74%	-23.30%	34.06%	6.58%	-112.42%	19.38%	-	-
Horiz. %	103.10%	130.07%	105.49%	159.98%	171.25%	80.62%	100.00%	-
NP	16,151	5,878	3,801	2,446	12,677	7,249	25,101	-7.08%
YoY %	174.77%	54.64%	55.40%	-80.71%	74.88%	-71.12%	-	-
Horiz. %	64.34%	23.42%	15.14%	9.74%	50.50%	28.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,286	4,409	3,801	2,446	12,677	5,340	23,823	-17.91%
YoY %	65.25%	16.00%	55.40%	-80.71%	137.40%	-77.58%	-	-
Horiz. %	30.58%	18.51%	15.96%	10.27%	53.21%	22.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.00%	67.06%	71.85%	85.75%	55.41%	50.57%	26.82%	-
YoY %	-44.83%	-6.67%	-16.21%	54.76%	9.57%	88.55%	-	-
Horiz. %	137.96%	250.04%	267.90%	319.72%	206.60%	188.55%	100.00%	-
Total Cost	73,186	112,870	120,488	150,038	227,143	172,741	176,616	-13.65%
YoY %	-35.16%	-6.32%	-19.70%	-33.95%	31.49%	-2.19%	-	-
Horiz. %	41.44%	63.91%	68.22%	84.95%	128.61%	97.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,807	314,541	313,540	294,308	289,100	267,134	263,807	4.66%
YoY %	10.26%	0.32%	6.53%	1.80%	8.22%	1.26%	-	-
Horiz. %	131.46%	119.23%	118.85%	111.56%	109.59%	101.26%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	1,990	1,999	3,248	2,801	1,399	1,403	-	-
YoY %	-0.45%	-38.45%	15.96%	100.21%	-0.29%	0.00%	-	-
Horiz. %	141.84%	142.48%	231.50%	199.64%	99.71%	100.00%	-	-
Div Payout %	27.32%	45.36%	85.47%	114.54%	11.04%	26.28%	-	-
YoY %	-39.77%	-46.93%	-25.38%	937.50%	-57.99%	0.00%	-	-
Horiz. %	103.96%	172.60%	325.23%	435.84%	42.01%	100.00%	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	346,807	314,541	313,540	294,308	289,100	267,134	263,807	4.66%
YoY %	10.26%	0.32%	6.53%	1.80%	8.22%	1.26%	-	-
Horiz. %	131.46%	119.23%	118.85%	111.56%	109.59%	101.26%	100.00%	-
NOSH	99,944	99,854	100,493	70,073	70,000	69,930	69,975	6.11%
YoY %	0.09%	-0.64%	43.41%	0.10%	0.10%	-0.06%	-	-
Horiz. %	142.83%	142.70%	143.61%	100.14%	100.04%	99.94%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	18.08%	4.95%	3.06%	1.60%	5.29%	4.03%	12.44%	-
YoY %	265.25%	61.76%	91.25%	-69.75%	31.27%	-67.60%	-	-
Horiz. %	145.34%	39.79%	24.60%	12.86%	42.52%	32.40%	100.00%	-
ROE	2.10%	1.40%	1.21%	0.83%	4.38%	2.00%	9.03%	-
YoY %	50.00%	15.70%	45.78%	-81.05%	119.00%	-77.85%	-	-
Horiz. %	23.26%	15.50%	13.40%	9.19%	48.50%	22.15%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	89.39	118.92	123.68	217.61	342.60	257.38	288.27	-17.72%
YoY %	-24.83%	-3.85%	-43.16%	-36.48%	33.11%	-10.72%	-	-
Horiz. %	31.01%	41.25%	42.90%	75.49%	118.85%	89.28%	100.00%	-
EPS	7.29	4.42	3.78	3.49	18.11	7.64	34.04	-22.64%
YoY %	64.93%	16.93%	8.31%	-80.73%	137.04%	-77.56%	-	-
Horiz. %	21.42%	12.98%	11.10%	10.25%	53.20%	22.44%	100.00%	-
DPS	2.00	2.00	3.23	4.00	2.00	2.00	0.00	-
YoY %	0.00%	-38.08%	-19.25%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	161.50%	200.00%	100.00%	100.00%	-	-
NAPS	3.47	3.15	3.12	4.20	4.13	3.82	3.77	-1.37%
YoY %	10.16%	0.96%	-25.71%	1.69%	8.12%	1.33%	-	-
Horiz. %	92.04%	83.55%	82.76%	111.41%	109.55%	101.33%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 70,073
RPS	88.36	117.44	122.92	150.81	237.18	178.01	199.50	-12.68%
YoY %	-24.76%	-4.46%	-18.49%	-36.42%	33.24%	-10.77%	-	-
Horiz. %	44.29%	58.87%	61.61%	75.59%	118.89%	89.23%	100.00%	-
EPS	7.21	4.36	3.76	2.42	12.54	5.28	23.56	-17.90%
YoY %	65.37%	15.96%	55.37%	-80.70%	137.50%	-77.59%	-	-
Horiz. %	30.60%	18.51%	15.96%	10.27%	53.23%	22.41%	100.00%	-
DPS	1.97	1.98	3.21	2.77	1.38	1.39	0.00	-
YoY %	-0.51%	-38.32%	15.88%	100.72%	-0.72%	0.00%	-	-
Horiz. %	141.73%	142.45%	230.94%	199.28%	99.28%	100.00%	-	-
NAPS	3.43	3.1109	3.101	2.9107	2.8592	2.642	2.6091	4.66%
YoY %	10.26%	0.32%	6.54%	1.80%	8.22%	1.26%	-	-
Horiz. %	131.46%	119.23%	118.85%	111.56%	109.59%	101.26%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.64	0.65	0.95	1.20	1.45	1.22	2.93	-
P/RPS	0.72	0.55	0.77	0.55	0.42	0.47	1.02	-5.63%
YoY %	30.91%	-28.57%	40.00%	30.95%	-10.64%	-53.92%	-	-
Horiz. %	70.59%	53.92%	75.49%	53.92%	41.18%	46.08%	100.00%	-
P/EPS	8.78	14.72	25.12	34.38	8.01	15.98	8.61	0.32%
YoY %	-40.35%	-41.40%	-26.93%	329.21%	-49.87%	85.60%	-	-
Horiz. %	101.97%	170.96%	291.75%	399.30%	93.03%	185.60%	100.00%	-
EY	11.39	6.79	3.98	2.91	12.49	6.26	11.62	-0.33%
YoY %	67.75%	70.60%	36.77%	-76.70%	99.52%	-46.13%	-	-
Horiz. %	98.02%	58.43%	34.25%	25.04%	107.49%	53.87%	100.00%	-
DY	3.13	3.08	3.40	3.33	1.38	1.64	0.00	-
YoY %	1.62%	-9.41%	2.10%	141.30%	-15.85%	0.00%	-	-
Horiz. %	190.85%	187.80%	207.32%	203.05%	84.15%	100.00%	-	-
P/NAPS	0.18	0.21	0.30	0.29	0.35	0.32	0.78	-21.67%
YoY %	-14.29%	-30.00%	3.45%	-17.14%	9.38%	-58.97%	-	-
Horiz. %	23.08%	26.92%	38.46%	37.18%	44.87%	41.03%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	25/08/05	25/08/04	27/08/03	28/08/02	28/08/01	25/08/00	-
Price	0.70	0.52	0.88	1.44	1.33	1.50	2.95	-
P/RPS	0.78	0.44	0.71	0.66	0.39	0.58	1.02	-4.37%
YoY %	77.27%	-38.03%	7.58%	69.23%	-32.76%	-43.14%	-	-
Horiz. %	76.47%	43.14%	69.61%	64.71%	38.24%	56.86%	100.00%	-
P/EPS	9.60	11.78	23.27	41.25	7.34	19.64	8.67	1.71%
YoY %	-18.51%	-49.38%	-43.59%	461.99%	-62.63%	126.53%	-	-
Horiz. %	110.73%	135.87%	268.40%	475.78%	84.66%	226.53%	100.00%	-
EY	10.41	8.49	4.30	2.42	13.62	5.09	11.54	-1.70%
YoY %	22.61%	97.44%	77.69%	-82.23%	167.58%	-55.89%	-	-
Horiz. %	90.21%	73.57%	37.26%	20.97%	118.02%	44.11%	100.00%	-
DY	2.86	3.85	3.67	2.78	1.50	1.33	0.00	-
YoY %	-25.71%	4.90%	32.01%	85.33%	12.78%	0.00%	-	-
Horiz. %	215.04%	289.47%	275.94%	209.02%	112.78%	100.00%	-	-
P/NAPS	0.20	0.17	0.28	0.34	0.32	0.39	0.78	-20.28%
YoY %	17.65%	-39.29%	-17.65%	6.25%	-17.95%	-50.00%	-	-
Horiz. %	25.64%	21.79%	35.90%	43.59%	41.03%	50.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos