[PARLO] YoY Quarter Result on 28-Feb-2007 [#2]

Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 84.39%
YoY- 1.38%
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 1,380 854 760 731 573 660 1,039 4.84%
PBT 240 -431 -455 -358 -363 -107 269 -1.88%
Tax 0 0 0 0 0 0 -7 -
NP 240 -431 -455 -358 -363 -107 262 -1.45%
-
NP to SH 240 -431 -455 -358 -363 -107 262 -1.45%
-
Tax Rate 0.00% - - - - - 2.60% -
Total Cost 1,140 1,285 1,215 1,089 936 767 777 6.59%
-
Net Worth 7,000 7,016 7,913 9,944 13,108 7,781 11,084 -7.37%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 7,000 7,016 7,913 9,944 13,108 7,781 11,084 -7.37%
NOSH 100,000 100,232 98,913 99,444 100,833 97,272 100,769 -0.12%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 17.39% -50.47% -59.87% -48.97% -63.35% -16.21% 25.22% -
ROE 3.43% -6.14% -5.75% -3.60% -2.77% -1.38% 2.36% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 1.38 0.85 0.77 0.74 0.57 0.68 1.03 4.99%
EPS 0.24 -0.43 -0.46 -0.36 -0.36 -0.11 0.26 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.10 0.13 0.08 0.11 -7.25%
Adjusted Per Share Value based on latest NOSH - 99,444
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 0.23 0.14 0.13 0.12 0.10 0.11 0.17 5.16%
EPS 0.04 -0.07 -0.08 -0.06 -0.06 -0.02 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0117 0.0132 0.0165 0.0218 0.0129 0.0184 -7.39%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.06 0.07 0.10 0.13 0.10 0.22 0.29 -
P/RPS 4.35 8.22 13.01 17.69 17.60 32.42 28.13 -26.72%
P/EPS 25.00 -16.28 -21.74 -36.11 -27.78 -200.00 111.54 -22.05%
EY 4.00 -6.14 -4.60 -2.77 -3.60 -0.50 0.90 28.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 1.25 1.30 0.77 2.75 2.64 -17.04%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 30/04/09 29/04/08 25/04/07 25/04/06 27/04/05 30/04/04 -
Price 0.06 0.10 0.14 0.12 0.17 0.19 0.23 -
P/RPS 4.35 11.74 18.22 16.32 29.92 28.00 22.31 -23.84%
P/EPS 25.00 -23.26 -30.43 -33.33 -47.22 -172.73 88.46 -18.98%
EY 4.00 -4.30 -3.29 -3.00 -2.12 -0.58 1.13 23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.43 1.75 1.20 1.31 2.38 2.09 -13.75%

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