[PARLO] QoQ Annualized Quarter Result on 31-Aug-2005 [#4]

Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -122.26%
YoY- -130.11%
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 2,317 2,448 2,616 2,788 2,833 3,054 3,464 -23.53%
PBT -1,309 -1,278 -1,080 -242 -108 186 796 -
Tax 0 0 0 -1 -1 -2 -4 -
NP -1,309 -1,278 -1,080 -243 -109 184 792 -
-
NP to SH -1,309 -1,278 -1,080 -243 -109 184 792 -
-
Tax Rate - - - - - 1.08% 0.50% -
Total Cost 3,626 3,726 3,696 3,031 2,942 2,870 2,672 22.59%
-
Net Worth 13,026 12,979 7,999 8,099 8,199 8,177 7,919 39.38%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 13,026 12,979 7,999 8,099 8,199 8,177 7,919 39.38%
NOSH 100,204 99,843 99,999 101,250 102,499 102,222 98,999 0.81%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin -56.50% -52.21% -41.28% -8.72% -3.86% 6.02% 22.86% -
ROE -10.05% -9.85% -13.50% -3.00% -1.33% 2.25% 10.00% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 2.31 2.45 2.62 2.75 2.76 2.99 3.50 -24.21%
EPS -1.31 -1.28 -1.08 -0.24 -0.11 0.18 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.08 0.08 0.08 0.08 0.08 38.26%
Adjusted Per Share Value based on latest NOSH - 101,250
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 0.39 0.41 0.44 0.46 0.47 0.51 0.58 -23.26%
EPS -0.22 -0.21 -0.18 -0.04 -0.02 0.03 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0216 0.0133 0.0135 0.0136 0.0136 0.0132 39.33%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.14 0.10 0.10 0.11 0.11 0.22 0.16 -
P/RPS 6.05 4.08 3.82 3.99 3.98 7.36 4.57 20.58%
P/EPS -10.71 -7.81 -9.26 -45.83 -103.13 122.22 20.00 -
EY -9.33 -12.80 -10.80 -2.18 -0.97 0.82 5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.77 1.25 1.38 1.38 2.75 2.00 -33.71%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 25/04/06 26/01/06 10/11/05 27/07/05 27/04/05 28/12/04 -
Price 0.14 0.17 0.11 0.10 0.14 0.19 0.17 -
P/RPS 6.05 6.93 4.20 3.63 5.06 6.36 4.86 15.73%
P/EPS -10.71 -13.28 -10.19 -41.67 -131.25 105.56 21.25 -
EY -9.33 -7.53 -9.82 -2.40 -0.76 0.95 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.31 1.38 1.25 1.75 2.38 2.13 -36.44%

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