[PARKWD] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annual (Unaudited) Result
Revenue	168,642	143,107	191,107	116,191	94,021	97,820	74,273	11.53%
YoY %	17.84%	-25.12%	64.48%	23.58%	-3.88%	31.70%	-	-
Horiz. %	227.06%	192.68%	257.30%	156.44%	126.59%	131.70%	100.00%	-
PBT	12,553	2,444	409	11,137	6,727	51	-6,176	-
YoY %	413.63%	497.56%	-96.33%	65.56%	13,090.20%	100.83%	-	-
Horiz. %	-203.25%	-39.57%	-6.62%	-180.33%	-108.92%	-0.83%	100.00%	-
Tax	-2,575	-825	-499	-3,232	-2,515	-51	6,176	-
YoY %	-212.12%	-65.33%	84.56%	-28.51%	-4,831.37%	-100.83%	-	-
Horiz. %	-41.69%	-13.36%	-8.08%	-52.33%	-40.72%	-0.83%	100.00%	-
NP	9,978	1,619	-90	7,905	4,212	0	0	-
YoY %	516.31%	1,898.89%	-101.14%	87.68%	0.00%	0.00%	-	-
Horiz. %	236.89%	38.44%	-2.14%	187.68%	100.00%	-	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,978	1,619	-90	7,905	4,212	-14	-6,178	-
YoY %	516.31%	1,898.89%	-101.14%	87.68%	30,185.71%	99.77%	-	-
Horiz. %	-161.51%	-26.21%	1.46%	-127.95%	-68.18%	0.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.51%	33.76%	122.00%	29.02%	37.39%	100.00%	-	-
YoY %	-39.25%	-72.33%	320.40%	-22.39%	-62.61%	0.00%	-	-
Horiz. %	20.51%	33.76%	122.00%	29.02%	37.39%	100.00%	-	-
Total Cost	158,664	141,488	191,197	108,286	89,809	97,820	74,273	10.63%
YoY %	12.14%	-26.00%	76.57%	20.57%	-8.19%	31.70%	-	-
Horiz. %	213.62%	190.50%	257.42%	145.79%	120.92%	131.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,278	90,351	93,762	91,807	84,151	90,999	67,619	5.10%
YoY %	8.77%	-3.64%	2.13%	9.10%	-7.53%	34.58%	-	-
Horiz. %	145.34%	133.62%	138.66%	135.77%	124.45%	134.58%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	2,887	2,038	1,818	2,384	1,122	-	-	-
YoY %	41.66%	12.10%	-23.74%	112.48%	0.00%	-	-	-
Horiz. %	257.31%	181.64%	162.03%	212.48%	100.00%	-	-	-
Div Payout %	28.94%	125.90%	0.00%	30.17%	26.64%	-	-	-
YoY %	-77.01%	0.00%	0.00%	13.25%	0.00%	-	-	-
Horiz. %	108.63%	472.60%	0.00%	113.25%	100.00%	-	-	-

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	98,278	90,351	93,762	91,807	84,151	90,999	67,619	5.10%
YoY %	8.77%	-3.64%	2.13%	9.10%	-7.53%	34.58%	-	-
Horiz. %	145.34%	133.62%	138.66%	135.77%	124.45%	134.58%	100.00%	-
NOSH	115,486	116,477	121,250	119,230	103,890	140,000	104,030	1.40%
YoY %	-0.85%	-3.94%	1.69%	14.77%	-25.79%	34.58%	-	-
Horiz. %	111.01%	111.96%	116.55%	114.61%	99.87%	134.58%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	5.92%	1.13%	-0.05%	6.80%	4.48%	0.00%	0.00%	-
YoY %	423.89%	2,360.00%	-100.74%	51.79%	0.00%	0.00%	-	-
Horiz. %	132.14%	25.22%	-1.12%	151.79%	100.00%	-	-	-
ROE	10.15%	1.79%	-0.10%	8.61%	5.01%	-0.02%	-9.14%	-
YoY %	467.04%	1,890.00%	-101.16%	71.86%	25,150.00%	99.78%	-	-
Horiz. %	-111.05%	-19.58%	1.09%	-94.20%	-54.81%	0.22%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	146.03	122.86	157.61	97.45	90.50	69.87	71.40	9.99%
YoY %	18.86%	-22.05%	61.73%	7.68%	29.53%	-2.14%	-	-
Horiz. %	204.52%	172.07%	220.74%	136.48%	126.75%	97.86%	100.00%	-
EPS	8.64	1.39	-0.08	6.63	3.60	-0.01	-5.94	-
YoY %	521.58%	1,837.50%	-101.21%	84.17%	36,100.00%	99.83%	-	-
Horiz. %	-145.45%	-23.40%	1.35%	-111.62%	-60.61%	0.17%	100.00%	-
DPS	2.50	1.75	1.50	2.00	1.08	0.00	0.00	-
YoY %	42.86%	16.67%	-25.00%	85.19%	0.00%	0.00%	-	-
Horiz. %	231.48%	162.04%	138.89%	185.19%	100.00%	-	-	-
NAPS	0.851	0.7757	0.7733	0.77	0.81	0.65	0.65	3.65%
YoY %	9.71%	0.31%	0.43%	-4.94%	24.62%	0.00%	-	-
Horiz. %	130.92%	119.34%	118.97%	118.46%	124.62%	100.00%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 120,063
RPS	59.81	50.75	67.78	41.21	33.34	34.69	26.34	11.53%
YoY %	17.85%	-25.13%	64.47%	23.61%	-3.89%	31.70%	-	-
Horiz. %	227.07%	192.67%	257.33%	156.45%	126.58%	131.70%	100.00%	-
EPS	3.54	0.57	-0.03	2.80	1.49	0.00	-2.19	-
YoY %	521.05%	2,000.00%	-101.07%	87.92%	0.00%	0.00%	-	-
Horiz. %	-161.64%	-26.03%	1.37%	-127.85%	-68.04%	0.00%	100.00%	-
DPS	1.02	0.72	0.65	0.85	0.40	0.00	0.00	-
YoY %	41.67%	10.77%	-23.53%	112.50%	0.00%	0.00%	-	-
Horiz. %	255.00%	180.00%	162.50%	212.50%	100.00%	-	-	-
NAPS	0.3485	0.3204	0.3325	0.3256	0.2984	0.3227	0.2398	5.10%
YoY %	8.77%	-3.64%	2.12%	9.12%	-7.53%	34.57%	-	-
Horiz. %	145.33%	133.61%	138.66%	135.78%	124.44%	134.57%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	31/12/07	29/12/06	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.30	0.50	0.67	0.70	0.47	0.53	0.63	-
P/RPS	0.21	0.41	0.43	0.72	0.52	0.76	0.88	-17.37%
YoY %	-48.78%	-4.65%	-40.28%	38.46%	-31.58%	-13.64%	-	-
Horiz. %	23.86%	46.59%	48.86%	81.82%	59.09%	86.36%	100.00%	-
P/EPS	3.47	35.97	-902.64	10.56	11.59	-5,300.00	-10.61	-
YoY %	-90.35%	103.98%	-8,647.73%	-8.89%	100.22%	-49,852.87%	-	-
Horiz. %	-32.70%	-339.02%	8,507.45%	-99.53%	-109.24%	49,952.87%	100.00%	-
EY	28.80	2.78	-0.11	9.47	8.63	-0.02	-9.43	-
YoY %	935.97%	2,627.27%	-101.16%	9.73%	43,250.00%	99.79%	-	-
Horiz. %	-305.41%	-29.48%	1.17%	-100.42%	-91.52%	0.21%	100.00%	-
DY	8.33	3.50	2.24	2.86	2.30	0.00	0.00	-
YoY %	138.00%	56.25%	-21.68%	24.35%	0.00%	0.00%	-	-
Horiz. %	362.17%	152.17%	97.39%	124.35%	100.00%	-	-	-
P/NAPS	0.35	0.64	0.87	0.91	0.58	0.82	0.97	-12.69%
YoY %	-45.31%	-26.44%	-4.40%	56.90%	-29.27%	-15.46%	-	-
Horiz. %	36.08%	65.98%	89.69%	93.81%	59.79%	84.54%	100.00%	-

	31/12/08	31/12/07	31/12/06	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	28/02/08	28/02/07	24/08/04	28/08/03	14/08/02	27/08/01	-
Price	0.30	0.47	0.64	0.65	0.69	0.46	0.63	-
P/RPS	0.21	0.38	0.41	0.67	0.76	0.66	0.88	-17.37%
YoY %	-44.74%	-7.32%	-38.81%	-11.84%	15.15%	-25.00%	-	-
Horiz. %	23.86%	43.18%	46.59%	76.14%	86.36%	75.00%	100.00%	-
P/EPS	3.47	33.81	-862.22	9.80	17.02	-4,600.00	-10.61	-
YoY %	-89.74%	103.92%	-8,898.16%	-42.42%	100.37%	-43,255.33%	-	-
Horiz. %	-32.70%	-318.66%	8,126.48%	-92.37%	-160.41%	43,355.33%	100.00%	-
EY	28.80	2.96	-0.12	10.20	5.88	-0.02	-9.43	-
YoY %	872.97%	2,566.67%	-101.18%	73.47%	29,500.00%	99.79%	-	-
Horiz. %	-305.41%	-31.39%	1.27%	-108.17%	-62.35%	0.21%	100.00%	-
DY	8.33	3.72	2.34	3.08	1.57	0.00	0.00	-
YoY %	123.92%	58.97%	-24.03%	96.18%	0.00%	0.00%	-	-
Horiz. %	530.57%	236.94%	149.04%	196.18%	100.00%	-	-	-
P/NAPS	0.35	0.61	0.83	0.84	0.85	0.71	0.97	-12.69%
YoY %	-42.62%	-26.51%	-1.19%	-1.18%	19.72%	-26.80%	-	-
Horiz. %	36.08%	62.89%	85.57%	86.60%	87.63%	73.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos