[PARLO] QoQ 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- -66.67%
YoY- -236.36%
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 533 514 573 654 663 598 660 -13.24%
PBT -320 -343 -363 -270 -162 -173 -107 107.16%
Tax 0 0 0 0 0 -1 0 -
NP -320 -343 -363 -270 -162 -174 -107 107.16%
-
NP to SH -320 -343 -363 -270 -162 -174 -107 107.16%
-
Tax Rate - - - - - - - -
Total Cost 853 857 936 924 825 772 767 7.32%
-
Net Worth 12,999 13,114 13,108 7,999 8,099 8,188 7,781 40.66%
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 12,999 13,114 13,108 7,999 8,099 8,188 7,781 40.66%
NOSH 100,000 100,882 100,833 99,999 101,250 102,352 97,272 1.85%
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 -60.04% -66.73% -63.35% -41.28% -24.43% -29.10% -16.21% -
ROE -2.46% -2.62% -2.77% -3.38% -2.00% -2.13% -1.38% -
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 0.53 0.51 0.57 0.65 0.65 0.58 0.68 -15.26%
EPS -0.32 -0.34 -0.36 -0.27 -0.16 -0.17 -0.11 103.38%
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 0.09 0.09 0.10 0.11 0.11 0.10 0.11 -12.48%
EPS -0.05 -0.06 -0.06 -0.04 -0.03 -0.03 -0.02 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0218 0.0218 0.0133 0.0135 0.0136 0.0129 40.87%
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 22.51 27.48 17.60 15.29 16.80 18.83 32.42 -21.53%
P/EPS -37.50 -41.18 -27.78 -37.04 -68.75 -64.71 -200.00 -67.14%
EY -2.67 -2.43 -3.60 -2.70 -1.45 -1.55 -0.50 204.58%
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 20.64 27.48 29.92 16.82 15.27 23.96 28.00 -18.35%
P/EPS -34.38 -41.18 -47.22 -40.74 -62.50 -82.35 -172.73 -65.80%
EY -2.91 -2.43 -2.12 -2.45 -1.60 -1.21 -0.58 192.21%
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