[PARLO] QoQ Quarter Result on 28-Feb-2005 [#2]

Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -154.04%
YoY- -140.84%
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 654 663 598 660 866 839 1,054 -27.23%
PBT -270 -162 -173 -107 199 143 273 -
Tax 0 0 -1 0 -1 -14 -5 -
NP -270 -162 -174 -107 198 129 268 -
-
NP to SH -270 -162 -174 -107 198 129 268 -
-
Tax Rate - - - - 0.50% 9.79% 1.83% -
Total Cost 924 825 772 767 668 710 786 11.37%
-
Net Worth 7,999 8,099 8,188 7,781 7,919 9,923 9,925 -13.38%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 7,999 8,099 8,188 7,781 7,919 9,923 9,925 -13.38%
NOSH 99,999 101,250 102,352 97,272 98,999 99,230 99,259 0.49%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin -41.28% -24.43% -29.10% -16.21% 22.86% 15.38% 25.43% -
ROE -3.38% -2.00% -2.13% -1.38% 2.50% 1.30% 2.70% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 0.65 0.65 0.58 0.68 0.87 0.85 1.06 -27.80%
EPS -0.27 -0.16 -0.17 -0.11 0.20 0.13 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.10 0.10 -13.81%
Adjusted Per Share Value based on latest NOSH - 97,272
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 0.11 0.11 0.10 0.11 0.14 0.14 0.18 -27.96%
EPS -0.04 -0.03 -0.03 -0.02 0.03 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0135 0.0136 0.0129 0.0132 0.0165 0.0165 -13.37%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.10 0.11 0.11 0.22 0.16 0.19 0.19 -
P/RPS 15.29 16.80 18.83 32.42 18.29 22.47 17.89 -9.93%
P/EPS -37.04 -68.75 -64.71 -200.00 80.00 146.15 70.37 -
EY -2.70 -1.45 -1.55 -0.50 1.25 0.68 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.38 1.38 2.75 2.00 1.90 1.90 -24.33%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 26/01/06 10/11/05 27/07/05 27/04/05 28/12/04 26/10/04 30/07/04 -
Price 0.11 0.10 0.14 0.19 0.17 0.14 0.20 -
P/RPS 16.82 15.27 23.96 28.00 19.43 16.56 18.83 -7.24%
P/EPS -40.74 -62.50 -82.35 -172.73 85.00 107.69 74.07 -
EY -2.45 -1.60 -1.21 -0.58 1.18 0.93 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.25 1.75 2.38 2.13 1.40 2.00 -21.89%

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