[PARKSON] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 91.76%
YoY- -140.02%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 262,272 183,258 100,474 49,883 255,524 208,261 164,160 36.70%
PBT 16,141 7,626 -814 -606 893 12,525 11,311 26.77%
Tax -8,102 -3,931 -626 -180 -10,437 -7,814 -6,901 11.30%
NP 8,039 3,695 -1,440 -786 -9,544 4,711 4,410 49.27%
-
NP to SH 8,039 3,695 -1,440 -786 -9,544 4,711 4,410 49.27%
-
Tax Rate 50.20% 51.55% - - 1,168.76% 62.39% 61.01% -
Total Cost 254,233 179,563 101,914 50,669 265,068 203,550 159,750 36.34%
-
Net Worth 59,035 58,970 49,243 50,154 50,054 60,474 61,291 -2.47%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 74 - - - 74 - 74 0.00%
Div Payout % 0.93% - - - 0.00% - 1.69% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 59,035 58,970 49,243 50,154 50,054 60,474 61,291 -2.47%
NOSH 74,727 74,646 74,611 74,857 74,708 74,659 74,745 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.07% 2.02% -1.43% -1.58% -3.74% 2.26% 2.69% -
ROE 13.62% 6.27% -2.92% -1.57% -19.07% 7.79% 7.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 350.97 245.50 134.66 66.64 342.03 278.95 219.62 36.72%
EPS 10.76 4.95 -1.93 -1.05 -12.77 6.31 5.90 49.32%
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.10 0.00%
NAPS 0.79 0.79 0.66 0.67 0.67 0.81 0.82 -2.45%
Adjusted Per Share Value based on latest NOSH - 74,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.83 15.95 8.75 4.34 22.24 18.13 14.29 36.70%
EPS 0.70 0.32 -0.13 -0.07 -0.83 0.41 0.38 50.32%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.01 0.00%
NAPS 0.0514 0.0513 0.0429 0.0437 0.0436 0.0526 0.0533 -2.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.58 1.70 1.82 1.82 1.54 2.34 1.47 -
P/RPS 0.45 0.69 1.35 2.73 0.45 0.84 0.67 -23.32%
P/EPS 14.69 34.34 -94.30 -173.33 -12.05 37.08 24.92 -29.71%
EY 6.81 2.91 -1.06 -0.58 -8.30 2.70 4.01 42.38%
DY 0.06 0.00 0.00 0.00 0.06 0.00 0.07 -9.77%
P/NAPS 2.00 2.15 2.76 2.72 2.30 2.89 1.79 7.68%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 25/05/04 26/02/04 19/11/03 27/08/03 19/05/03 25/02/03 -
Price 1.94 1.58 1.86 1.98 2.06 1.39 1.56 -
P/RPS 0.55 0.64 1.38 2.97 0.60 0.50 0.71 -15.66%
P/EPS 18.03 31.92 -96.37 -188.57 -16.13 22.03 26.44 -22.54%
EY 5.55 3.13 -1.04 -0.53 -6.20 4.54 3.78 29.21%
DY 0.05 0.00 0.00 0.00 0.05 0.00 0.06 -11.45%
P/NAPS 2.46 2.00 2.82 2.96 3.07 1.72 1.90 18.81%

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