[PARLO] QoQ TTM Result on 30-Nov-2003 [#1]

Stock
[PARLO] PARLO BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- 25.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 3,730 3,750 4,097 3,058 2,260 1,401 0 -
PBT 834 904 1,014 745 596 383 0 -
Tax -26 -12 -7 0 0 0 0 -
NP 808 892 1,007 745 596 383 0 -
-
NP to SH 808 892 1,007 745 596 383 0 -
-
Tax Rate 3.12% 1.33% 0.69% 0.00% 0.00% 0.00% - -
Total Cost 2,922 2,858 3,090 2,313 1,664 1,018 0 -
-
Net Worth 9,923 9,925 11,084 10,926 1,047,757 3,961 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 9,923 9,925 11,084 10,926 1,047,757 3,961 0 -
NOSH 99,230 99,259 100,769 99,333 101,428 59,843 0 -
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 21.66% 23.79% 24.58% 24.36% 26.37% 27.34% 0.00% -
ROE 8.14% 8.99% 9.08% 6.82% 0.06% 9.67% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 3.76 3.78 4.07 3.08 2.23 2.34 0.00 -
EPS 0.81 0.90 1.00 0.75 0.59 0.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 10.33 0.0662 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,333
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 0.62 0.62 0.68 0.51 0.38 0.23 0.00 -
EPS 0.13 0.15 0.17 0.12 0.10 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0165 0.0184 0.0182 1.7429 0.0066 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 - - -
Price 0.19 0.19 0.29 0.34 0.43 0.00 0.00 -
P/RPS 5.05 5.03 7.13 11.04 19.30 0.00 0.00 -
P/EPS 23.33 21.14 29.02 45.33 73.18 0.00 0.00 -
EY 4.29 4.73 3.45 2.21 1.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.90 2.64 3.09 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 26/10/04 30/07/04 30/04/04 - - - - -
Price 0.14 0.20 0.23 0.00 0.00 0.00 0.00 -
P/RPS 3.72 5.29 5.66 0.00 0.00 0.00 0.00 -
P/EPS 17.19 22.26 23.02 0.00 0.00 0.00 0.00 -
EY 5.82 4.49 4.34 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.00 2.09 0.00 0.00 0.00 0.00 -

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