[PARLO] QoQ Cumulative Quarter Result on 30-Nov-2004 [#1]

Announcement Date
28-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -75.46%
YoY- 32.89%
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 2,788 2,125 1,527 866 3,731 2,891 1,837 31.96%
PBT -242 -81 93 199 833 690 418 -
Tax -1 -1 -1 -1 -26 -12 -7 -72.57%
NP -243 -82 92 198 807 678 411 -
-
NP to SH -243 -82 92 198 807 678 411 -
-
Tax Rate - - 1.08% 0.50% 3.12% 1.74% 1.67% -
Total Cost 3,031 2,207 1,435 668 2,924 2,213 1,426 65.08%
-
Net Worth 8,099 8,199 8,177 7,919 9,962 9,970 11,026 -18.54%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 8,099 8,199 8,177 7,919 9,962 9,970 11,026 -18.54%
NOSH 101,250 102,500 102,222 98,999 99,629 99,705 100,243 0.66%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin -8.72% -3.86% 6.02% 22.86% 21.63% 23.45% 22.37% -
ROE -3.00% -1.00% 1.13% 2.50% 8.10% 6.80% 3.73% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 2.75 2.07 1.49 0.87 3.74 2.90 1.83 31.09%
EPS -0.24 -0.08 0.09 0.20 0.81 0.68 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.10 0.10 0.11 -19.08%
Adjusted Per Share Value based on latest NOSH - 98,999
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 0.46 0.35 0.25 0.14 0.62 0.48 0.31 30.00%
EPS -0.04 -0.01 0.02 0.03 0.13 0.11 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0136 0.0136 0.0132 0.0166 0.0166 0.0183 -18.31%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.11 0.11 0.22 0.16 0.19 0.19 0.29 -
P/RPS 3.99 5.31 14.73 18.29 5.07 6.55 15.83 -59.99%
P/EPS -45.83 -137.50 244.44 80.00 23.46 27.94 70.73 -
EY -2.18 -0.73 0.41 1.25 4.26 3.58 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.38 2.75 2.00 1.90 1.90 2.64 -35.03%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 10/11/05 27/07/05 27/04/05 28/12/04 26/10/04 30/07/04 30/04/04 -
Price 0.10 0.14 0.19 0.17 0.14 0.20 0.23 -
P/RPS 3.63 6.75 12.72 19.43 3.74 6.90 12.55 -56.16%
P/EPS -41.67 -175.00 211.11 85.00 17.28 29.41 56.10 -
EY -2.40 -0.57 0.47 1.18 5.79 3.40 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.75 2.38 2.13 1.40 2.00 2.09 -28.94%

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