[PARLO] QoQ Cumulative Quarter Result on 30-Nov-2005 [#1]

Announcement Date
26-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -11.11%
YoY- -236.36%
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 2,271 1,738 1,224 654 2,788 2,125 1,527 30.19%
PBT -1,302 -982 -639 -270 -242 -81 93 -
Tax 0 0 0 0 -1 -1 -1 -
NP -1,302 -982 -639 -270 -243 -82 92 -
-
NP to SH -1,302 -982 -639 -270 -243 -82 92 -
-
Tax Rate - - - - - - 1.08% -
Total Cost 3,573 2,720 1,863 924 3,031 2,207 1,435 83.39%
-
Net Worth 13,019 13,026 12,979 7,999 8,099 8,199 8,177 36.23%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 13,019 13,026 12,979 7,999 8,099 8,199 8,177 36.23%
NOSH 100,153 100,204 99,843 99,999 101,250 102,500 102,222 -1.35%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin -57.33% -56.50% -52.21% -41.28% -8.72% -3.86% 6.02% -
ROE -10.00% -7.54% -4.92% -3.38% -3.00% -1.00% 1.13% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 2.27 1.73 1.23 0.65 2.75 2.07 1.49 32.30%
EPS -1.30 -0.98 -0.64 -0.27 -0.24 -0.08 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.08 0.08 0.08 0.08 38.09%
Adjusted Per Share Value based on latest NOSH - 99,999
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 0.38 0.29 0.20 0.11 0.46 0.35 0.25 32.09%
EPS -0.22 -0.16 -0.11 -0.04 -0.04 -0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0217 0.0216 0.0133 0.0135 0.0136 0.0136 36.43%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.12 0.14 0.10 0.10 0.11 0.11 0.22 -
P/RPS 5.29 8.07 8.16 15.29 3.99 5.31 14.73 -49.38%
P/EPS -9.23 -14.29 -15.63 -37.04 -45.83 -137.50 244.44 -
EY -10.83 -7.00 -6.40 -2.70 -2.18 -0.73 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.08 0.77 1.25 1.38 1.38 2.75 -51.71%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 27/10/06 28/07/06 25/04/06 26/01/06 10/11/05 27/07/05 27/04/05 -
Price 0.11 0.14 0.17 0.11 0.10 0.14 0.19 -
P/RPS 4.85 8.07 13.87 16.82 3.63 6.75 12.72 -47.32%
P/EPS -8.46 -14.29 -26.56 -40.74 -41.67 -175.00 211.11 -
EY -11.82 -7.00 -3.76 -2.45 -2.40 -0.57 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.08 1.31 1.38 1.25 1.75 2.38 -49.56%

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