[PRKCORP] YoY TTM Result on 31-Mar-2005 [#1]

Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 19.78%
YoY- -49.38%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 102,102 138,547 91,324 127,811 112,516 170,927 236,825 -13.07%
PBT 31,431 46,457 20,378 14,236 15,718 20,167 25,756 3.37%
Tax -9,643 -11,156 -7,506 -11,759 -10,825 -14,748 -14,944 -7.03%
NP 21,788 35,301 12,872 2,477 4,893 5,419 10,812 12.37%
-
NP to SH 10,105 22,271 6,434 2,477 4,893 5,419 10,812 -1.11%
-
Tax Rate 30.68% 24.01% 36.83% 82.60% 68.87% 73.13% 58.02% -
Total Cost 80,314 103,246 78,452 125,334 107,623 165,508 226,013 -15.82%
-
Net Worth 372,216 364,681 344,454 313,592 310,999 291,534 283,318 4.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 2,495 2,499 1,990 1,999 3,248 2,801 1,399 10.11%
Div Payout % 24.70% 11.22% 30.93% 80.74% 66.40% 51.70% 12.94% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 372,216 364,681 344,454 313,592 310,999 291,534 283,318 4.64%
NOSH 99,789 99,912 100,132 99,870 99,999 70,080 69,955 6.09%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 21.34% 25.48% 14.09% 1.94% 4.35% 3.17% 4.57% -
ROE 2.71% 6.11% 1.87% 0.79% 1.57% 1.86% 3.82% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 102.32 138.67 91.20 127.98 112.52 243.90 338.54 -18.06%
EPS 10.13 22.29 6.43 2.48 4.89 7.73 15.46 -6.79%
DPS 2.50 2.50 2.00 2.00 3.25 4.00 2.00 3.78%
NAPS 3.73 3.65 3.44 3.14 3.11 4.16 4.05 -1.36%
Adjusted Per Share Value based on latest NOSH - 99,870
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 100.98 137.02 90.32 126.41 111.28 169.05 234.22 -13.07%
EPS 9.99 22.03 6.36 2.45 4.84 5.36 10.69 -1.12%
DPS 2.47 2.47 1.97 1.98 3.21 2.77 1.38 10.17%
NAPS 3.6813 3.6067 3.4067 3.1015 3.0758 2.8833 2.8021 4.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.89 0.98 0.75 0.78 1.20 1.03 1.55 -
P/RPS 0.87 0.71 0.82 0.61 1.07 0.42 0.46 11.19%
P/EPS 8.79 4.40 11.67 31.45 24.52 13.32 10.03 -2.17%
EY 11.38 22.75 8.57 3.18 4.08 7.51 9.97 2.22%
DY 2.81 2.55 2.67 2.56 2.71 3.88 1.29 13.84%
P/NAPS 0.24 0.27 0.22 0.25 0.39 0.25 0.38 -7.36%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 13/06/06 26/05/05 27/05/04 27/05/03 22/05/02 -
Price 0.90 0.92 0.59 0.61 0.90 1.10 1.60 -
P/RPS 0.88 0.66 0.65 0.48 0.80 0.45 0.47 11.00%
P/EPS 8.89 4.13 9.18 24.59 18.39 14.23 10.35 -2.50%
EY 11.25 24.23 10.89 4.07 5.44 7.03 9.66 2.56%
DY 2.78 2.72 3.39 3.28 3.61 3.64 1.25 14.23%
P/NAPS 0.24 0.25 0.17 0.19 0.29 0.26 0.40 -8.15%

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

Post a Comment