[PARLO] QoQ TTM Result on 28-Feb-2006 [#2]

Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -35.9%
YoY- -298.57%
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 2,182 2,274 2,404 2,488 2,575 2,787 2,963 -18.43%
PBT -3,319 -1,296 -1,138 -968 -712 -243 62 -
Tax 0 0 0 -1 -1 -2 -16 -
NP -3,319 -1,296 -1,138 -969 -713 -245 46 -
-
NP to SH -3,319 -1,296 -1,138 -969 -713 -245 46 -
-
Tax Rate - - - - - - 25.81% -
Total Cost 5,501 3,570 3,542 3,457 3,288 3,032 2,917 52.58%
-
Net Worth 10,013 12,999 13,114 13,108 7,999 8,099 8,188 14.34%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 10,013 12,999 13,114 13,108 7,999 8,099 8,188 14.34%
NOSH 100,131 100,000 100,882 100,833 99,999 101,250 102,352 -1.45%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin -152.11% -56.99% -47.34% -38.95% -27.69% -8.79% 1.55% -
ROE -33.15% -9.97% -8.68% -7.39% -8.91% -3.02% 0.56% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 2.18 2.27 2.38 2.47 2.58 2.75 2.89 -17.12%
EPS -3.31 -1.30 -1.13 -0.96 -0.71 -0.24 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.13 0.13 0.08 0.08 0.08 16.02%
Adjusted Per Share Value based on latest NOSH - 100,833
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 0.36 0.38 0.40 0.41 0.43 0.46 0.49 -18.56%
EPS -0.55 -0.22 -0.19 -0.16 -0.12 -0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.0216 0.0218 0.0218 0.0133 0.0135 0.0136 14.65%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.12 0.12 0.14 0.10 0.10 0.11 0.11 -
P/RPS 5.51 5.28 5.88 4.05 3.88 4.00 3.80 28.07%
P/EPS -3.62 -9.26 -12.41 -10.41 -14.03 -45.46 244.76 -
EY -27.62 -10.80 -8.06 -9.61 -7.13 -2.20 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.92 1.08 0.77 1.25 1.38 1.38 -8.88%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 27/10/06 28/07/06 25/04/06 26/01/06 10/11/05 27/07/05 -
Price 0.12 0.11 0.14 0.17 0.11 0.10 0.14 -
P/RPS 5.51 4.84 5.88 6.89 4.27 3.63 4.84 9.01%
P/EPS -3.62 -8.49 -12.41 -17.69 -15.43 -41.33 311.51 -
EY -27.62 -11.78 -8.06 -5.65 -6.48 -2.42 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.85 1.08 1.31 1.38 1.25 1.75 -22.22%

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