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

Stock
[PARLO] PARLO BERHAD
Announcement Date
28-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- 53.49%
YoY- 32.89%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 663 598 660 866 839 1,054 1,039 -25.81%
PBT -162 -173 -107 199 143 273 269 -
Tax 0 -1 0 -1 -14 -5 -7 -
NP -162 -174 -107 198 129 268 262 -
-
NP to SH -162 -174 -107 198 129 268 262 -
-
Tax Rate - - - 0.50% 9.79% 1.83% 2.60% -
Total Cost 825 772 767 668 710 786 777 4.06%
-
Net Worth 8,099 8,188 7,781 7,919 9,923 9,925 11,084 -18.82%
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 8,188 7,781 7,919 9,923 9,925 11,084 -18.82%
NOSH 101,250 102,352 97,272 98,999 99,230 99,259 100,769 0.31%
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 -24.43% -29.10% -16.21% 22.86% 15.38% 25.43% 25.22% -
ROE -2.00% -2.13% -1.38% 2.50% 1.30% 2.70% 2.36% -
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 0.65 0.58 0.68 0.87 0.85 1.06 1.03 -26.36%
EPS -0.16 -0.17 -0.11 0.20 0.13 0.27 0.26 -
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 0.11 0.10 0.11 0.14 0.14 0.18 0.17 -25.13%
EPS -0.03 -0.03 -0.02 0.03 0.02 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0136 0.0129 0.0132 0.0165 0.0165 0.0184 -18.60%
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 16.80 18.83 32.42 18.29 22.47 17.89 28.13 -29.01%
P/EPS -68.75 -64.71 -200.00 80.00 146.15 70.37 111.54 -
EY -1.45 -1.55 -0.50 1.25 0.68 1.42 0.90 -
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 15.27 23.96 28.00 19.43 16.56 18.83 22.31 -22.28%
P/EPS -62.50 -82.35 -172.73 85.00 107.69 74.07 88.46 -
EY -1.60 -1.21 -0.58 1.18 0.93 1.35 1.13 -
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