[PARLO] QoQ Annualized Quarter Result on 28-Feb-2007 [#2]

Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 42.19%
YoY- -314.87%
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 2,760 2,670 2,716 2,586 2,248 2,271 2,317 12.35%
PBT -1,460 -4,014 -4,072 -5,302 -9,172 -1,302 -1,309 7.54%
Tax 0 0 0 0 0 0 0 -
NP -1,460 -4,014 -4,072 -5,302 -9,172 -1,302 -1,309 7.54%
-
NP to SH -1,460 -4,014 -4,072 -5,302 -9,172 -1,302 -1,309 7.54%
-
Tax Rate - - - - - - - -
Total Cost 4,220 6,684 6,788 7,888 11,420 3,573 3,626 10.63%
-
Net Worth 7,891 9,008 10,013 10,003 10,013 13,019 13,026 -28.38%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 7,891 9,008 10,013 10,003 10,013 13,019 13,026 -28.38%
NOSH 98,648 100,099 100,131 100,037 100,131 100,153 100,204 -1.03%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin -52.90% -150.34% -149.93% -205.03% -408.01% -57.33% -56.50% -
ROE -18.50% -44.56% -40.67% -53.00% -91.60% -10.00% -10.05% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 2.80 2.67 2.71 2.59 2.25 2.27 2.31 13.67%
EPS -1.48 -4.01 -4.07 -5.30 -9.16 -1.30 -1.31 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.10 0.10 0.13 0.13 -27.62%
Adjusted Per Share Value based on latest NOSH - 99,444
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 0.46 0.44 0.45 0.43 0.37 0.38 0.39 11.62%
EPS -0.24 -0.67 -0.68 -0.88 -1.53 -0.22 -0.22 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.015 0.0167 0.0166 0.0167 0.0217 0.0217 -28.54%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.08 0.09 0.11 0.13 0.12 0.12 0.14 -
P/RPS 2.86 3.37 4.06 5.03 5.35 5.29 6.05 -39.28%
P/EPS -5.41 -2.24 -2.70 -2.45 -1.31 -9.23 -10.71 -36.54%
EY -18.50 -44.56 -36.97 -40.77 -76.33 -10.83 -9.33 57.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.10 1.30 1.20 0.92 1.08 -4.99%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 16/01/08 29/10/07 15/06/07 25/04/07 26/01/07 27/10/06 28/07/06 -
Price 0.11 0.10 0.11 0.12 0.12 0.11 0.14 -
P/RPS 3.93 3.75 4.06 4.64 5.35 4.85 6.05 -24.97%
P/EPS -7.43 -2.49 -2.70 -2.26 -1.31 -8.46 -10.71 -21.61%
EY -13.45 -40.10 -36.97 -44.17 -76.33 -11.82 -9.33 27.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.11 1.10 1.20 1.20 0.85 1.08 17.73%

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