[PARLO] QoQ Cumulative Quarter Result on 29-Feb-2004 [#2]

Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 175.84%
YoY--%
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 866 3,731 2,891 1,837 798 4,796 3,936 -63.45%
PBT 199 833 690 418 149 1,312 1,099 -67.89%
Tax -1 -26 -12 -7 0 0 0 -
NP 198 807 678 411 149 1,312 1,099 -68.00%
-
NP to SH 198 807 678 411 149 1,312 1,099 -68.00%
-
Tax Rate 0.50% 3.12% 1.74% 1.67% 0.00% 0.00% 0.00% -
Total Cost 668 2,924 2,213 1,426 649 3,484 2,837 -61.76%
-
Net Worth 7,919 9,962 9,970 11,026 10,926 1,034,577 3,954 58.68%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 7,919 9,962 9,970 11,026 10,926 1,034,577 3,954 58.68%
NOSH 98,999 99,629 99,705 100,243 99,333 100,152 59,728 39.92%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 22.86% 21.63% 23.45% 22.37% 18.67% 27.36% 27.92% -
ROE 2.50% 8.10% 6.80% 3.73% 1.36% 0.13% 27.79% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 0.87 3.74 2.90 1.83 0.80 4.79 6.59 -73.97%
EPS 0.20 0.81 0.68 0.41 0.15 1.31 1.84 -77.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.10 0.11 0.11 10.33 0.0662 13.41%
Adjusted Per Share Value based on latest NOSH - 100,769
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 0.14 0.62 0.48 0.31 0.13 0.80 0.65 -63.96%
EPS 0.03 0.13 0.11 0.07 0.02 0.22 0.18 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0166 0.0166 0.0183 0.0182 1.721 0.0066 58.53%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 - -
Price 0.16 0.19 0.19 0.29 0.34 0.43 0.00 -
P/RPS 18.29 5.07 6.55 15.83 42.32 8.98 0.00 -
P/EPS 80.00 23.46 27.94 70.73 226.67 32.82 0.00 -
EY 1.25 4.26 3.58 1.41 0.44 3.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.90 1.90 2.64 3.09 0.04 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/12/04 26/10/04 30/07/04 30/04/04 18/02/04 31/10/03 07/07/03 -
Price 0.17 0.14 0.20 0.23 0.28 0.36 0.00 -
P/RPS 19.43 3.74 6.90 12.55 34.85 7.52 0.00 -
P/EPS 85.00 17.28 29.41 56.10 186.67 27.48 0.00 -
EY 1.18 5.79 3.40 1.78 0.54 3.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.40 2.00 2.09 2.55 0.03 0.00 -

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

Post a Comment