[PRKCORP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 121.12%
YoY- 131.17%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,353 25,633 126,157 96,153 62,762 23,979 106,920 -35.55%
PBT 9,905 4,500 12,149 8,333 4,382 2,413 9,869 0.24%
Tax -2,980 -3,731 -10,081 -5,737 -3,208 -2,053 -7,763 -47.21%
NP 6,925 769 2,068 2,596 1,174 360 2,106 121.28%
-
NP to SH 3,515 769 2,068 2,596 1,174 360 2,106 40.74%
-
Tax Rate 30.09% 82.91% 82.98% 68.85% 73.21% 85.08% 78.66% -
Total Cost 48,428 24,864 124,089 93,557 61,588 23,619 104,814 -40.26%
-
Net Worth 314,552 313,592 403,211 312,518 313,066 310,999 284,636 6.89%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,996 - - - 1,836 -
Div Payout % - - 96.52% - - - 87.20% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 314,552 313,592 403,211 312,518 313,066 310,999 284,636 6.89%
NOSH 99,857 99,870 99,804 99,846 100,341 99,999 91,818 5.76%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.51% 3.00% 1.64% 2.70% 1.87% 1.50% 1.97% -
ROE 1.12% 0.25% 0.51% 0.83% 0.38% 0.12% 0.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.43 25.67 126.40 96.30 62.55 23.98 116.45 -39.06%
EPS 3.52 0.77 2.07 2.60 1.17 0.36 2.30 32.83%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 3.15 3.14 4.04 3.13 3.12 3.11 3.10 1.07%
Adjusted Per Share Value based on latest NOSH - 100,140
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.35 25.63 126.16 96.15 62.76 23.98 106.92 -35.55%
EPS 3.51 0.77 2.07 2.60 1.17 0.36 2.11 40.43%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.84 -
NAPS 3.1455 3.1359 4.0321 3.1252 3.1307 3.11 2.8464 6.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.78 0.86 0.77 0.95 1.20 1.16 -
P/RPS 1.17 3.04 0.68 0.80 1.52 5.00 1.00 11.04%
P/EPS 18.47 101.30 41.50 29.62 81.20 333.33 50.57 -48.93%
EY 5.42 0.99 2.41 3.38 1.23 0.30 1.98 95.80%
DY 0.00 0.00 2.33 0.00 0.00 0.00 1.72 -
P/NAPS 0.21 0.25 0.21 0.25 0.30 0.39 0.37 -31.47%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 30/11/04 25/08/04 27/05/04 27/02/04 -
Price 0.52 0.61 0.76 0.90 0.88 0.90 1.10 -
P/RPS 0.94 2.38 0.60 0.93 1.41 3.75 0.94 0.00%
P/EPS 14.77 79.22 36.68 34.62 75.21 250.00 47.96 -54.42%
EY 6.77 1.26 2.73 2.89 1.33 0.40 2.09 119.08%
DY 0.00 0.00 2.63 0.00 0.00 0.00 1.82 -
P/NAPS 0.17 0.19 0.19 0.29 0.28 0.29 0.35 -38.23%

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