[PARKSON] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -266.41%
YoY- -132.65%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,710,872 224,326 291,480 200,948 328,320 341,040 382,910 28.32%
PBT 399,932 -2,310 24,672 -1,628 22,622 -6,556 40,452 46.47%
Tax -111,044 -1,600 -11,614 -1,252 -13,802 6,556 -34,982 21.21%
NP 288,888 -3,910 13,058 -2,880 8,820 0 5,470 93.63%
-
NP to SH 158,100 -4,242 13,058 -2,880 8,820 -7,972 5,470 75.13%
-
Tax Rate 27.77% - 47.07% - 61.01% - 86.48% -
Total Cost 1,421,984 228,236 278,422 203,828 319,500 341,040 377,440 24.72%
-
Net Worth 0 101,569 71,714 49,243 61,291 65,686 71,711 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 149 - - -
Div Payout % - - - - 1.69% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 0 101,569 71,714 49,243 61,291 65,686 71,711 -
NOSH 74,771 74,683 74,702 74,611 74,745 74,644 74,699 0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.89% -1.74% 4.48% -1.43% 2.69% 0.00% 1.43% -
ROE 0.00% -4.18% 18.21% -5.85% 14.39% -12.14% 7.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2,288.12 300.37 390.19 269.33 439.25 456.89 512.60 28.30%
EPS 16.32 -5.68 17.48 -3.86 11.80 -10.68 7.32 14.29%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.00 1.36 0.96 0.66 0.82 0.88 0.96 -
Adjusted Per Share Value based on latest NOSH - 74,318
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.34 19.45 25.27 17.42 28.47 29.57 33.20 28.32%
EPS 13.71 -0.37 1.13 -0.25 0.76 -0.69 0.47 75.40%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.00 0.0881 0.0622 0.0427 0.0531 0.057 0.0622 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.44 1.50 4.12 1.82 1.47 2.02 3.17 -
P/RPS 0.19 0.50 1.06 0.68 0.33 0.44 0.62 -17.88%
P/EPS 2.10 -26.41 23.57 -47.15 12.46 -18.91 43.29 -39.59%
EY 47.62 -3.79 4.24 -2.12 8.03 -5.29 2.31 65.55%
DY 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
P/NAPS 0.00 1.10 4.29 2.76 1.79 2.30 3.30 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 02/03/06 22/02/05 26/02/04 25/02/03 21/02/02 27/02/01 -
Price 5.86 1.90 3.43 1.86 1.56 1.84 2.38 -
P/RPS 0.26 0.63 0.88 0.69 0.36 0.40 0.46 -9.06%
P/EPS 2.77 -33.45 19.62 -48.19 13.22 -17.23 32.50 -33.64%
EY 36.08 -2.99 5.10 -2.08 7.56 -5.80 3.08 50.67%
DY 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
P/NAPS 0.00 1.40 3.57 2.82 1.90 2.09 2.48 -

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