[PARKWD] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 26.12%
YoY- 114.31%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 120,380 131,224 116,288 112,993 121,288 124,216 111,429 5.30%
PBT -4,812 -5,384 -4,302 -1,474 2,628 2,136 -11,581 -44.40%
Tax 538 684 484 3,151 -1,298 -860 2,532 -64.49%
NP -4,274 -4,700 -3,818 1,677 1,330 1,276 -9,049 -39.43%
-
NP to SH -4,274 -4,700 -3,818 1,677 1,330 1,276 -9,049 -39.43%
-
Tax Rate - - - - 49.39% 40.26% - -
Total Cost 124,654 135,924 120,106 111,316 119,958 122,940 120,478 2.30%
-
Net Worth 80,001 81,257 82,354 83,942 85,322 85,924 85,811 -4.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 855 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 80,001 81,257 82,354 83,942 85,322 85,924 85,811 -4.57%
NOSH 113,670 114,077 113,970 114,363 112,711 113,928 114,110 -0.25%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -3.55% -3.58% -3.28% 1.48% 1.10% 1.03% -8.12% -
ROE -5.34% -5.78% -4.64% 2.00% 1.56% 1.49% -10.55% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.90 115.03 102.03 98.80 107.61 109.03 97.65 5.57%
EPS -3.76 -4.12 -3.35 -1.47 1.18 1.12 -7.85 -38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 0.7038 0.7123 0.7226 0.734 0.757 0.7542 0.752 -4.33%
Adjusted Per Share Value based on latest NOSH - 113,727
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 42.69 46.54 41.24 40.07 43.01 44.05 39.52 5.29%
EPS -1.52 -1.67 -1.35 0.59 0.47 0.45 -3.21 -39.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.2837 0.2882 0.2921 0.2977 0.3026 0.3047 0.3043 -4.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.40 0.42 0.40 0.44 0.49 0.49 -
P/RPS 0.36 0.35 0.41 0.40 0.41 0.45 0.50 -19.71%
P/EPS -10.11 -9.71 -12.54 27.27 37.29 43.75 -6.18 38.96%
EY -9.89 -10.30 -7.98 3.67 2.68 2.29 -16.18 -28.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
P/NAPS 0.54 0.56 0.58 0.54 0.58 0.65 0.65 -11.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 25/02/11 23/11/10 20/08/10 27/05/10 25/02/10 -
Price 0.36 0.40 0.43 0.41 0.43 0.44 0.46 -
P/RPS 0.34 0.35 0.42 0.41 0.40 0.40 0.47 -19.46%
P/EPS -9.57 -9.71 -12.84 27.95 36.44 39.29 -5.80 39.76%
EY -10.44 -10.30 -7.79 3.58 2.74 2.55 -17.24 -28.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.51 0.56 0.60 0.56 0.57 0.58 0.61 -11.28%

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