[PARLO] QoQ Cumulative Quarter Result on 30-Nov-2006 [#1]

Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -76.11%
YoY- -749.26%
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 2,670 2,037 1,293 562 2,271 1,738 1,224 67.95%
PBT -4,014 -3,054 -2,651 -2,293 -1,302 -982 -639 239.31%
Tax 0 0 0 0 0 0 0 -
NP -4,014 -3,054 -2,651 -2,293 -1,302 -982 -639 239.31%
-
NP to SH -4,014 -3,054 -2,651 -2,293 -1,302 -982 -639 239.31%
-
Tax Rate - - - - - - - -
Total Cost 6,684 5,091 3,944 2,855 3,573 2,720 1,863 133.81%
-
Net Worth 9,008 10,013 10,003 10,013 13,019 13,026 12,979 -21.55%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 9,008 10,013 10,003 10,013 13,019 13,026 12,979 -21.55%
NOSH 100,099 100,131 100,037 100,131 100,153 100,204 99,843 0.17%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin -150.34% -149.93% -205.03% -408.01% -57.33% -56.50% -52.21% -
ROE -44.56% -30.50% -26.50% -22.90% -10.00% -7.54% -4.92% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 2.67 2.03 1.29 0.56 2.27 1.73 1.23 67.41%
EPS -4.01 -3.05 -2.65 -2.29 -1.30 -0.98 -0.64 238.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.13 0.13 0.13 -21.68%
Adjusted Per Share Value based on latest NOSH - 100,131
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 0.44 0.34 0.22 0.09 0.38 0.29 0.20 68.91%
EPS -0.67 -0.51 -0.44 -0.38 -0.22 -0.16 -0.11 232.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.0167 0.0166 0.0167 0.0217 0.0217 0.0216 -21.52%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.09 0.11 0.13 0.12 0.12 0.14 0.10 -
P/RPS 3.37 5.41 10.06 21.38 5.29 8.07 8.16 -44.45%
P/EPS -2.24 -3.61 -4.91 -5.24 -9.23 -14.29 -15.63 -72.51%
EY -44.56 -27.73 -20.38 -19.08 -10.83 -7.00 -6.40 263.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.30 1.20 0.92 1.08 0.77 18.97%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 15/06/07 25/04/07 26/01/07 27/10/06 28/07/06 25/04/06 -
Price 0.10 0.11 0.12 0.12 0.11 0.14 0.17 -
P/RPS 3.75 5.41 9.28 21.38 4.85 8.07 13.87 -58.08%
P/EPS -2.49 -3.61 -4.53 -5.24 -8.46 -14.29 -26.56 -79.27%
EY -40.10 -27.73 -22.08 -19.08 -11.82 -7.00 -3.76 382.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 1.20 1.20 0.85 1.08 1.31 -10.42%

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