[PARLO] QoQ TTM Result on 31-May-2010 [#3]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 2164.71%
YoY- 140.41%
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 3,622 4,145 4,110 5,611 5,430 4,904 4,939 -18.72%
PBT -283 -31 -199 702 -34 -705 -791 -49.69%
Tax 0 0 0 0 0 0 0 -
NP -283 -31 -199 702 -34 -705 -791 -49.69%
-
NP to SH -283 -31 -199 702 -34 -705 -791 -49.69%
-
Tax Rate - - - 0.00% - - - -
Total Cost 3,905 4,176 4,309 4,909 5,464 5,609 5,730 -22.61%
-
Net Worth 7,199 5,899 5,911 7,190 7,000 5,917 6,945 2.43%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 7,199 5,899 5,911 7,190 7,000 5,917 6,945 2.43%
NOSH 120,000 98,333 98,518 102,727 100,000 98,620 99,218 13.55%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin -7.81% -0.75% -4.84% 12.51% -0.63% -14.38% -16.02% -
ROE -3.93% -0.53% -3.37% 9.76% -0.49% -11.91% -11.39% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 3.02 4.22 4.17 5.46 5.43 4.97 4.98 -28.42%
EPS -0.24 -0.03 -0.20 0.68 -0.03 -0.71 -0.80 -55.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.07 0.07 0.06 0.07 -9.79%
Adjusted Per Share Value based on latest NOSH - 102,727
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 0.60 0.69 0.68 0.93 0.90 0.82 0.82 -18.84%
EPS -0.05 -0.01 -0.03 0.12 -0.01 -0.12 -0.13 -47.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0098 0.0098 0.012 0.0116 0.0098 0.0116 2.29%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.05 0.05 0.04 0.05 0.06 0.06 0.05 -
P/RPS 1.66 1.19 0.96 0.92 1.10 1.21 1.00 40.32%
P/EPS -21.20 -158.60 -19.80 7.32 -176.47 -8.39 -6.27 125.77%
EY -4.72 -0.63 -5.05 13.67 -0.57 -11.91 -15.94 -55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.67 0.71 0.86 1.00 0.71 11.00%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 22/04/11 28/01/11 27/10/10 30/07/10 29/04/10 29/01/10 30/10/09 -
Price 0.05 0.05 0.08 0.05 0.06 0.06 0.07 -
P/RPS 1.66 1.19 1.92 0.92 1.10 1.21 1.41 11.52%
P/EPS -21.20 -158.60 -39.61 7.32 -176.47 -8.39 -8.78 80.27%
EY -4.72 -0.63 -2.52 13.67 -0.57 -11.91 -11.39 -44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 1.33 0.71 0.86 1.00 1.00 -11.71%

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