[PARLO] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 19.03%
YoY- -38.49%
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 2,125 1,527 866 3,731 2,891 1,837 798 92.00%
PBT -81 93 199 833 690 418 149 -
Tax -1 -1 -1 -26 -12 -7 0 -
NP -82 92 198 807 678 411 149 -
-
NP to SH -82 92 198 807 678 411 149 -
-
Tax Rate - 1.08% 0.50% 3.12% 1.74% 1.67% 0.00% -
Total Cost 2,207 1,435 668 2,924 2,213 1,426 649 125.96%
-
Net Worth 8,199 8,177 7,919 9,962 9,970 11,026 10,926 -17.40%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 8,199 8,177 7,919 9,962 9,970 11,026 10,926 -17.40%
NOSH 102,500 102,222 98,999 99,629 99,705 100,243 99,333 2.11%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin -3.86% 6.02% 22.86% 21.63% 23.45% 22.37% 18.67% -
ROE -1.00% 1.13% 2.50% 8.10% 6.80% 3.73% 1.36% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 2.07 1.49 0.87 3.74 2.90 1.83 0.80 88.36%
EPS -0.08 0.09 0.20 0.81 0.68 0.41 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.10 0.10 0.11 0.11 -19.11%
Adjusted Per Share Value based on latest NOSH - 99,230
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.35 0.25 0.14 0.62 0.48 0.31 0.13 93.41%
EPS -0.01 0.02 0.03 0.13 0.11 0.07 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0136 0.0132 0.0166 0.0166 0.0183 0.0182 -17.63%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.11 0.22 0.16 0.19 0.19 0.29 0.34 -
P/RPS 5.31 14.73 18.29 5.07 6.55 15.83 42.32 -74.90%
P/EPS -137.50 244.44 80.00 23.46 27.94 70.73 226.67 -
EY -0.73 0.41 1.25 4.26 3.58 1.41 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.75 2.00 1.90 1.90 2.64 3.09 -41.54%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 27/07/05 27/04/05 28/12/04 26/10/04 30/07/04 30/04/04 18/02/04 -
Price 0.14 0.19 0.17 0.14 0.20 0.23 0.28 -
P/RPS 6.75 12.72 19.43 3.74 6.90 12.55 34.85 -66.49%
P/EPS -175.00 211.11 85.00 17.28 29.41 56.10 186.67 -
EY -0.57 0.47 1.18 5.79 3.40 1.78 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.38 2.13 1.40 2.00 2.09 2.55 -22.17%

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