[PARLO] YoY Annualized Quarter Result on 31-May-2004 [#3]

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Annualized Quarter Result
Revenue	2,716	2,317	2,833	3,854	5,248	-15.17%
YoY %	17.22%	-18.21%	-26.49%	-26.56%	-	-
Horiz. %	51.75%	44.15%	53.98%	73.44%	100.00%	-
PBT	-4,072	-1,309	-108	920	1,465	-
YoY %	-211.08%	-1,112.04%	-111.74%	-37.20%	-	-
Horiz. %	-277.95%	-89.35%	-7.37%	62.80%	100.00%	-
Tax	0	0	-1	-16	0	-
YoY %	0.00%	0.00%	93.75%	0.00%	-	-
Horiz. %	0.00%	0.00%	6.25%	100.00%	-	-
NP	-4,072	-1,309	-109	904	1,465	-
YoY %	-211.08%	-1,100.92%	-112.06%	-38.29%	-	-
Horiz. %	-277.95%	-89.35%	-7.44%	61.71%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-4,072	-1,309	-109	904	1,465	-
YoY %	-211.08%	-1,100.92%	-112.06%	-38.29%	-	-
Horiz. %	-277.95%	-89.35%	-7.44%	61.71%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	1.74%	0.00%	-
YoY %	-	-	-	0.00%	-	-
Horiz. %	-	-	-	100.00%	-	-
Total Cost	6,788	3,626	2,942	2,950	3,782	15.73%
YoY %	87.20%	23.25%	-0.27%	-22.00%	-	-
Horiz. %	179.48%	95.88%	77.79%	78.00%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	10,013	13,026	8,199	9,970	3,954	26.12%
YoY %	-23.13%	58.87%	-17.76%	152.15%	-	-
Horiz. %	253.24%	329.44%	207.36%	252.15%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Equity
Net Worth	10,013	13,026	8,199	9,970	3,954	26.12%
YoY %	-23.13%	58.87%	-17.76%	152.15%	-	-
Horiz. %	253.24%	329.44%	207.36%	252.15%	100.00%	-
NOSH	100,131	100,204	102,499	99,705	59,728	13.77%
YoY %	-0.07%	-2.24%	2.80%	66.93%	-	-
Horiz. %	167.64%	167.77%	171.61%	166.93%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Ratio Analysis
NP Margin	-149.93%	-56.50%	-3.86%	23.45%	27.92%	-
YoY %	-165.36%	-1,363.73%	-116.46%	-16.01%	-	-
Horiz. %	-537.00%	-202.36%	-13.83%	83.99%	100.00%	-
ROE	-40.67%	-10.05%	-1.33%	9.07%	37.06%	-
YoY %	-304.68%	-655.64%	-114.66%	-75.53%	-	-
Horiz. %	-109.74%	-27.12%	-3.59%	24.47%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Per Share
RPS	2.71	2.31	2.76	3.87	8.79	-25.46%
YoY %	17.32%	-16.30%	-28.68%	-55.97%	-	-
Horiz. %	30.83%	26.28%	31.40%	44.03%	100.00%	-
EPS	-4.07	-1.31	-0.11	0.91	2.45	-
YoY %	-210.69%	-1,090.91%	-112.09%	-62.86%	-	-
Horiz. %	-166.12%	-53.47%	-4.49%	37.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.10	0.13	0.08	0.10	0.0662	10.85%
YoY %	-23.08%	62.50%	-20.00%	51.06%	-	-
Horiz. %	151.06%	196.37%	120.85%	151.06%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Adjusted Per Share Value based on latest NOSH - 99,259
RPS	0.45	0.39	0.47	0.64	0.87	-15.18%
YoY %	15.38%	-17.02%	-26.56%	-26.44%	-	-
Horiz. %	51.72%	44.83%	54.02%	73.56%	100.00%	-
EPS	-0.68	-0.22	-0.02	0.15	0.24	-
YoY %	-209.09%	-1,000.00%	-113.33%	-37.50%	-	-
Horiz. %	-283.33%	-91.67%	-8.33%	62.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0167	0.0217	0.0136	0.0166	0.0066	26.10%
YoY %	-23.04%	59.56%	-18.07%	151.52%	-	-
Horiz. %	253.03%	328.79%	206.06%	251.52%	100.00%	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/07	31/05/06	31/05/05	31/05/04	-	-
Price	0.11	0.14	0.11	0.19	0.00	-
P/RPS	4.06	6.05	3.98	4.91	0.00	-
YoY %	-32.89%	52.01%	-18.94%	0.00%	-	-
Horiz. %	82.69%	123.22%	81.06%	100.00%	-	-
P/EPS	-2.70	-10.71	-103.13	20.96	0.00	-
YoY %	74.79%	89.62%	-592.03%	0.00%	-	-
Horiz. %	-12.88%	-51.10%	-492.03%	100.00%	-	-
EY	-36.97	-9.33	-0.97	4.77	0.00	-
YoY %	-296.25%	-861.86%	-120.34%	0.00%	-	-
Horiz. %	-775.05%	-195.60%	-20.34%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.10	1.08	1.38	1.90	0.00	-
YoY %	1.85%	-21.74%	-27.37%	0.00%	-	-
Horiz. %	57.89%	56.84%	72.63%	100.00%	-	-

	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Announcement Date
Date	15/06/07	28/07/06	27/07/05	30/07/04	07/07/03	-
Price	0.11	0.14	0.14	0.20	0.00	-
P/RPS	4.06	6.05	5.06	5.17	0.00	-
YoY %	-32.89%	19.57%	-2.13%	0.00%	-	-
Horiz. %	78.53%	117.02%	97.87%	100.00%	-	-
P/EPS	-2.70	-10.71	-131.25	22.06	0.00	-
YoY %	74.79%	91.84%	-694.97%	0.00%	-	-
Horiz. %	-12.24%	-48.55%	-594.97%	100.00%	-	-
EY	-36.97	-9.33	-0.76	4.53	0.00	-
YoY %	-296.25%	-1,127.63%	-116.78%	0.00%	-	-
Horiz. %	-816.11%	-205.96%	-16.78%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.10	1.08	1.75	2.00	0.00	-
YoY %	1.85%	-38.29%	-12.50%	0.00%	-	-
Horiz. %	55.00%	54.00%	87.50%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos