[PARLO] QoQ Quarter Result on 31-Aug-2006 [#4]

Announcement Date
27-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 6.71%
YoY- -97.53%
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 744 731 562 533 514 573 654 8.98%
PBT -403 -358 -2,293 -320 -343 -363 -270 30.63%
Tax 0 0 0 0 0 0 0 -
NP -403 -358 -2,293 -320 -343 -363 -270 30.63%
-
NP to SH -403 -358 -2,293 -320 -343 -363 -270 30.63%
-
Tax Rate - - - - - - - -
Total Cost 1,147 1,089 2,855 853 857 936 924 15.51%
-
Net Worth 10,074 9,944 10,013 12,999 13,114 13,108 7,999 16.63%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 10,074 9,944 10,013 12,999 13,114 13,108 7,999 16.63%
NOSH 100,749 99,444 100,131 100,000 100,882 100,833 99,999 0.49%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin -54.17% -48.97% -408.01% -60.04% -66.73% -63.35% -41.28% -
ROE -4.00% -3.60% -22.90% -2.46% -2.62% -2.77% -3.38% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 0.74 0.74 0.56 0.53 0.51 0.57 0.65 9.03%
EPS -0.40 -0.36 -2.29 -0.32 -0.34 -0.36 -0.27 29.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.13 0.13 0.13 0.08 16.05%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 0.12 0.12 0.09 0.09 0.09 0.10 0.11 5.97%
EPS -0.07 -0.06 -0.38 -0.05 -0.06 -0.06 -0.04 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0165 0.0167 0.0216 0.0218 0.0218 0.0133 16.86%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.11 0.13 0.12 0.12 0.14 0.10 0.10 -
P/RPS 14.90 17.69 21.38 22.51 27.48 17.60 15.29 -1.70%
P/EPS -27.50 -36.11 -5.24 -37.50 -41.18 -27.78 -37.04 -18.02%
EY -3.64 -2.77 -19.08 -2.67 -2.43 -3.60 -2.70 22.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.30 1.20 0.92 1.08 0.77 1.25 -8.17%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 15/06/07 25/04/07 26/01/07 27/10/06 28/07/06 25/04/06 26/01/06 -
Price 0.11 0.12 0.12 0.11 0.14 0.17 0.11 -
P/RPS 14.90 16.32 21.38 20.64 27.48 29.92 16.82 -7.76%
P/EPS -27.50 -33.33 -5.24 -34.38 -41.18 -47.22 -40.74 -23.06%
EY -3.64 -3.00 -19.08 -2.91 -2.43 -2.12 -2.45 30.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.20 1.20 0.85 1.08 1.31 1.38 -14.04%

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