[PRKCORP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -238.86%
YoY- -67.56%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 106,920 93,362 102,094 96,148 175,251 148,744 147,668 -19.31%
PBT 9,869 10,866 5,570 -5,588 23,361 12,361 15,854 -27.03%
Tax -7,763 -9,369 -6,986 -4,868 -15,831 -8,265 -9,216 -10.78%
NP 2,106 1,497 -1,416 -10,456 7,530 4,096 6,638 -53.38%
-
NP to SH 2,106 1,497 -1,416 -10,456 7,530 4,096 6,638 -53.38%
-
Tax Rate 78.66% 86.22% 125.42% - 67.77% 66.86% 58.13% -
Total Cost 104,814 91,865 103,510 106,604 167,721 144,648 141,030 -17.90%
-
Net Worth 284,636 295,489 294,415 291,534 293,921 289,063 289,187 -1.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,836 1,871 - - 1,399 1,866 - -
Div Payout % 87.20% 125.00% - - 18.59% 45.57% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 284,636 295,489 294,415 291,534 293,921 289,063 289,187 -1.04%
NOSH 91,818 70,187 70,099 70,080 69,981 69,991 70,021 19.74%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.97% 1.60% -1.39% -10.87% 4.30% 2.75% 4.50% -
ROE 0.74% 0.51% -0.48% -3.59% 2.56% 1.42% 2.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 116.45 133.02 145.64 137.20 250.43 212.52 210.89 -32.62%
EPS 2.30 2.13 -2.02 -14.92 8.37 5.85 9.48 -60.99%
DPS 2.00 2.67 0.00 0.00 2.00 2.67 0.00 -
NAPS 3.10 4.21 4.20 4.16 4.20 4.13 4.13 -17.36%
Adjusted Per Share Value based on latest NOSH - 70,080
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 106.92 93.36 102.09 96.15 175.25 148.74 147.67 -19.31%
EPS 2.11 1.50 -1.42 -10.46 7.53 4.10 6.64 -53.33%
DPS 1.84 1.87 0.00 0.00 1.40 1.87 0.00 -
NAPS 2.8464 2.9549 2.9442 2.9153 2.9392 2.8906 2.8919 -1.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.16 1.40 1.20 1.03 1.09 1.15 1.45 -
P/RPS 1.00 1.05 0.82 0.75 0.44 0.54 0.69 27.97%
P/EPS 50.57 65.62 -59.41 -6.90 10.13 19.65 15.30 121.40%
EY 1.98 1.52 -1.68 -14.49 9.87 5.09 6.54 -54.81%
DY 1.72 1.90 0.00 0.00 1.83 2.32 0.00 -
P/NAPS 0.37 0.33 0.29 0.25 0.26 0.28 0.35 3.76%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 18/11/03 27/08/03 27/05/03 25/02/03 27/11/02 28/08/02 -
Price 1.10 1.35 1.44 1.10 1.02 1.05 1.33 -
P/RPS 0.94 1.01 0.99 0.80 0.41 0.49 0.63 30.47%
P/EPS 47.96 63.28 -71.29 -7.37 9.48 17.94 14.03 126.41%
EY 2.09 1.58 -1.40 -13.56 10.55 5.57 7.13 -55.77%
DY 1.82 1.98 0.00 0.00 1.96 2.54 0.00 -
P/NAPS 0.35 0.32 0.34 0.26 0.24 0.25 0.32 6.13%

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