[PRKCORP] YoY TTM Result on 30-Sep-2003 [#3]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	97,160	104,818	138,705	133,715	166,006	244,218	213,778	-12.31%
YoY %	-7.31%	-24.43%	3.73%	-19.45%	-32.03%	14.24%	-	-
Horiz. %	45.45%	49.03%	64.88%	62.55%	77.65%	114.24%	100.00%	-
PBT	32,810	17,927	12,091	22,240	19,447	18,299	38,683	-2.70%
YoY %	83.02%	48.27%	-45.63%	14.36%	6.27%	-52.69%	-	-
Horiz. %	84.82%	46.34%	31.26%	57.49%	50.27%	47.31%	100.00%	-
Tax	-13,765	-10,746	-8,699	-16,659	-11,146	-11,357	-11,493	3.05%
YoY %	-28.09%	-23.53%	47.78%	-49.46%	1.86%	1.18%	-	-
Horiz. %	119.77%	93.50%	75.69%	144.95%	96.98%	98.82%	100.00%	-
NP	19,045	7,181	3,392	5,581	8,301	6,942	27,190	-5.75%
YoY %	165.21%	111.70%	-39.22%	-32.77%	19.58%	-74.47%	-	-
Horiz. %	70.04%	26.41%	12.48%	20.53%	30.53%	25.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,943	4,533	3,392	5,581	8,301	5,033	25,912	-16.24%
YoY %	97.29%	33.64%	-39.22%	-32.77%	64.93%	-80.58%	-	-
Horiz. %	34.51%	17.49%	13.09%	21.54%	32.04%	19.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.95%	59.94%	71.95%	74.91%	57.31%	62.06%	29.71%	-
YoY %	-30.01%	-16.69%	-3.95%	30.71%	-7.65%	108.89%	-	-
Horiz. %	141.20%	201.75%	242.17%	252.14%	192.90%	208.89%	100.00%	-
Total Cost	78,115	97,637	135,313	128,134	157,705	237,276	186,588	-13.50%
YoY %	-19.99%	-27.84%	5.60%	-18.75%	-33.54%	27.17%	-	-
Horiz. %	41.86%	52.33%	72.52%	68.67%	84.52%	127.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	349,327	316,181	313,440	294,217	289,544	209,973	267,941	4.51%
YoY %	10.48%	0.87%	6.53%	1.61%	37.90%	-21.63%	-	-
Horiz. %	130.37%	118.00%	116.98%	109.81%	108.06%	78.37%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	1,990	1,999	1,851	1,399	2,801	1,403	-	-
YoY %	-0.45%	8.00%	32.31%	-50.05%	99.64%	0.00%	-	-
Horiz. %	141.84%	142.48%	131.93%	99.71%	199.64%	100.00%	-	-
Div Payout %	22.26%	44.12%	54.57%	25.08%	33.75%	27.88%	-	-
YoY %	-49.55%	-19.15%	117.58%	-25.69%	21.05%	0.00%	-	-
Horiz. %	79.84%	158.25%	195.73%	89.96%	121.05%	100.00%	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	349,327	316,181	313,440	294,217	289,544	209,973	267,941	4.51%
YoY %	10.48%	0.87%	6.53%	1.61%	37.90%	-21.63%	-	-
Horiz. %	130.37%	118.00%	116.98%	109.81%	108.06%	78.37%	100.00%	-
NOSH	100,093	99,741	100,140	69,885	70,107	69,991	69,958	6.14%
YoY %	0.35%	-0.40%	43.29%	-0.32%	0.17%	0.05%	-	-
Horiz. %	143.08%	142.57%	143.14%	99.90%	100.21%	100.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	19.60%	6.85%	2.45%	4.17%	5.00%	2.84%	12.72%	-
YoY %	186.13%	179.59%	-41.25%	-16.60%	76.06%	-77.67%	-	-
Horiz. %	154.09%	53.85%	19.26%	32.78%	39.31%	22.33%	100.00%	-
ROE	2.56%	1.43%	1.08%	1.90%	2.87%	2.40%	9.67%	-
YoY %	79.02%	32.41%	-43.16%	-33.80%	19.58%	-75.18%	-	-
Horiz. %	26.47%	14.79%	11.17%	19.65%	29.68%	24.82%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	97.07	105.09	138.51	191.33	236.79	348.93	305.58	-17.39%
YoY %	-7.63%	-24.13%	-27.61%	-19.20%	-32.14%	14.19%	-	-
Horiz. %	31.77%	34.39%	45.33%	62.61%	77.49%	114.19%	100.00%	-
EPS	8.93	4.54	3.39	7.99	11.84	7.19	37.04	-21.09%
YoY %	96.70%	33.92%	-57.57%	-32.52%	64.67%	-80.59%	-	-
Horiz. %	24.11%	12.26%	9.15%	21.57%	31.97%	19.41%	100.00%	-
DPS	2.00	2.00	1.85	2.00	4.00	2.00	0.00	-
YoY %	0.00%	8.11%	-7.50%	-50.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	92.50%	100.00%	200.00%	100.00%	-	-
NAPS	3.49	3.17	3.13	4.21	4.13	3.00	3.83	-1.53%
YoY %	10.09%	1.28%	-25.65%	1.94%	37.67%	-21.67%	-	-
Horiz. %	91.12%	82.77%	81.72%	109.92%	107.83%	78.33%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 69,885
RPS	97.16	104.82	138.71	133.72	166.01	244.22	213.78	-12.31%
YoY %	-7.31%	-24.43%	3.73%	-19.45%	-32.02%	14.24%	-	-
Horiz. %	45.45%	49.03%	64.88%	62.55%	77.65%	114.24%	100.00%	-
EPS	8.94	4.53	3.39	5.58	8.30	5.03	25.91	-16.24%
YoY %	97.35%	33.63%	-39.25%	-32.77%	65.01%	-80.59%	-	-
Horiz. %	34.50%	17.48%	13.08%	21.54%	32.03%	19.41%	100.00%	-
DPS	1.99	2.00	1.85	1.40	2.80	1.40	0.00	-
YoY %	-0.50%	8.11%	32.14%	-50.00%	100.00%	0.00%	-	-
Horiz. %	142.14%	142.86%	132.14%	100.00%	200.00%	100.00%	-	-
NAPS	3.4933	3.1618	3.1344	2.9422	2.8954	2.0997	2.6794	4.51%
YoY %	10.48%	0.87%	6.53%	1.62%	37.90%	-21.64%	-	-
Horiz. %	130.38%	118.00%	116.98%	109.81%	108.06%	78.36%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	29/09/00	-
Price	0.64	0.55	0.77	1.40	1.15	1.15	2.05	-
P/RPS	0.66	0.52	0.56	0.73	0.49	0.33	0.67	-0.25%
YoY %	26.92%	-7.14%	-23.29%	48.98%	48.48%	-50.75%	-	-
Horiz. %	98.51%	77.61%	83.58%	108.96%	73.13%	49.25%	100.00%	-
P/EPS	7.16	12.10	22.73	17.53	9.71	15.99	5.53	4.39%
YoY %	-40.83%	-46.77%	29.66%	80.54%	-39.27%	189.15%	-	-
Horiz. %	129.48%	218.81%	411.03%	317.00%	175.59%	289.15%	100.00%	-
EY	13.96	8.26	4.40	5.70	10.30	6.25	18.07	-4.20%
YoY %	69.01%	87.73%	-22.81%	-44.66%	64.80%	-65.41%	-	-
Horiz. %	77.26%	45.71%	24.35%	31.54%	57.00%	34.59%	100.00%	-
DY	3.13	3.64	2.40	1.43	3.48	1.74	0.00	-
YoY %	-14.01%	51.67%	67.83%	-58.91%	100.00%	0.00%	-	-
Horiz. %	179.89%	209.20%	137.93%	82.18%	200.00%	100.00%	-	-
P/NAPS	0.18	0.17	0.25	0.33	0.28	0.38	0.54	-16.72%
YoY %	5.88%	-32.00%	-24.24%	17.86%	-26.32%	-29.63%	-	-
Horiz. %	33.33%	31.48%	46.30%	61.11%	51.85%	70.37%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	29/11/05	30/11/04	18/11/03	27/11/02	28/11/01	23/11/00	-
Price	0.65	0.55	0.90	1.35	1.05	1.40	1.90	-
P/RPS	0.67	0.52	0.65	0.71	0.44	0.40	0.62	1.30%
YoY %	28.85%	-20.00%	-8.45%	61.36%	10.00%	-35.48%	-	-
Horiz. %	108.06%	83.87%	104.84%	114.52%	70.97%	64.52%	100.00%	-
P/EPS	7.28	12.10	26.57	16.90	8.87	19.47	5.13	6.00%
YoY %	-39.83%	-54.46%	57.22%	90.53%	-54.44%	279.53%	-	-
Horiz. %	141.91%	235.87%	517.93%	329.43%	172.90%	379.53%	100.00%	-
EY	13.75	8.26	3.76	5.92	11.28	5.14	19.49	-5.64%
YoY %	66.46%	119.68%	-36.49%	-47.52%	119.46%	-73.63%	-	-
Horiz. %	70.55%	42.38%	19.29%	30.37%	57.88%	26.37%	100.00%	-
DY	3.08	3.64	2.05	1.48	3.81	1.43	0.00	-
YoY %	-15.38%	77.56%	38.51%	-61.15%	166.43%	0.00%	-	-
Horiz. %	215.38%	254.55%	143.36%	103.50%	266.43%	100.00%	-	-
P/NAPS	0.19	0.17	0.29	0.32	0.25	0.47	0.50	-14.88%
YoY %	11.76%	-41.38%	-9.38%	28.00%	-46.81%	-6.00%	-	-
Horiz. %	38.00%	34.00%	58.00%	64.00%	50.00%	94.00%	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