[PARKSON] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 29.44%
YoY- 460.17%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 191,838 220,040 255,524 323,057 352,959 357,475 359,319 -34.11%
PBT -11,232 -6,612 893 16,910 15,786 11,912 1,197 -
Tax -4,162 -5,682 -10,437 -9,422 -10,001 -9,406 -3,808 6.08%
NP -15,394 -12,294 -9,544 7,488 5,785 2,506 -2,611 225.30%
-
NP to SH -15,394 -12,294 -9,544 7,488 5,785 2,506 -2,611 225.30%
-
Tax Rate - - 1,168.76% 55.72% 63.35% 78.96% 318.13% -
Total Cost 207,232 232,334 265,068 315,569 347,174 354,969 361,930 -30.97%
-
Net Worth 49,050 50,154 56,019 60,952 61,337 72,436 71,725 -22.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 74 74 74 74 74 74 74 0.00%
Div Payout % 0.00% 0.00% 0.00% 1.00% 1.29% 2.98% 0.00% -
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 49,050 50,154 56,019 60,952 61,337 72,436 71,725 -22.32%
NOSH 74,318 74,857 74,692 75,249 74,801 74,676 74,713 -0.35%
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 -8.02% -5.59% -3.74% 2.32% 1.64% 0.70% -0.73% -
ROE -31.38% -24.51% -17.04% 12.28% 9.43% 3.46% -3.64% -
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 258.13 293.95 342.10 429.31 471.86 478.70 480.93 -33.88%
EPS -20.71 -16.42 -12.78 9.95 7.73 3.36 -3.49 226.70%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00%
NAPS 0.66 0.67 0.75 0.81 0.82 0.97 0.96 -22.05%
Adjusted Per Share Value based on latest NOSH - 75,249
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.63 19.08 22.16 28.01 30.60 30.99 31.15 -34.11%
EPS -1.33 -1.07 -0.83 0.65 0.50 0.22 -0.23 221.13%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.0425 0.0435 0.0486 0.0528 0.0532 0.0628 0.0622 -22.36%
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 1.82 1.82 1.54 2.34 1.47 1.58 1.96 -
P/RPS 0.71 0.62 0.45 0.55 0.31 0.33 0.41 44.06%
P/EPS -8.79 -11.08 -12.05 23.52 19.01 47.08 -56.09 -70.83%
EY -11.38 -9.02 -8.30 4.25 5.26 2.12 -1.78 243.30%
DY 0.05 0.05 0.06 0.04 0.07 0.06 0.05 0.00%
P/NAPS 2.76 2.72 2.05 2.89 1.79 1.63 2.04 22.25%
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 26/02/04 19/11/03 27/08/03 19/05/03 25/02/03 28/11/02 21/08/02 -
Price 1.86 1.98 2.06 1.39 1.56 1.68 1.78 -
P/RPS 0.72 0.67 0.60 0.32 0.33 0.35 0.37 55.67%
P/EPS -8.98 -12.06 -16.12 13.97 20.17 50.06 -50.93 -68.45%
EY -11.14 -8.29 -6.20 7.16 4.96 2.00 -1.96 217.47%
DY 0.05 0.05 0.05 0.07 0.06 0.06 0.06 -11.41%
P/NAPS 2.82 2.96 2.75 1.72 1.90 1.73 1.85 32.34%

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