[PARLO] QoQ Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[PARLO] PARLO BERHAD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 426.92%
YoY- 758.91%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 8,936 12,665 13,100 11,210 4,016 1,004 3,630 82.01%
PBT 160 1,951 2,988 1,700 -520 -130 -14 -
Tax 0 0 0 -4 0 -1 0 -
NP 160 1,951 2,988 1,696 -520 -131 -14 -
-
NP to SH 160 1,951 2,988 1,700 -520 -130 -14 -
-
Tax Rate 0.00% 0.00% 0.00% 0.24% - - - -
Total Cost 8,776 10,714 10,112 9,514 4,536 1,135 3,645 79.35%
-
Net Worth 7,999 8,004 9,004 6,999 6,000 8,000 6,599 13.64%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 7,999 8,004 9,004 6,999 6,000 8,000 6,599 13.64%
NOSH 100,000 100,000 100,044 99,999 100,000 100,000 109,995 -6.13%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 1.79% 15.40% 22.81% 15.13% -12.95% -13.05% -0.40% -
ROE 2.00% 24.38% 33.19% 24.29% -8.67% -1.63% -0.22% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 8.94 12.66 13.09 11.21 4.02 1.00 3.30 93.98%
EPS 0.16 1.95 2.99 1.70 -0.52 -0.13 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.07 0.06 0.08 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 99,999
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 1.49 2.10 2.18 1.86 0.67 0.17 0.60 83.07%
EPS 0.03 0.32 0.50 0.28 -0.09 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0133 0.015 0.0116 0.01 0.0133 0.011 13.45%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.19 0.26 1.32 0.73 0.12 0.16 0.07 -
P/RPS 2.13 2.05 10.08 6.51 2.99 15.94 2.12 0.31%
P/EPS 118.75 13.33 44.20 42.94 -23.08 -123.08 -525.00 -
EY 0.84 7.50 2.26 2.33 -4.33 -0.81 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 3.25 14.67 10.43 2.00 2.00 1.17 60.33%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 06/07/12 30/04/12 31/01/12 04/10/11 26/07/11 -
Price 0.155 0.25 1.85 0.96 0.39 0.10 0.10 -
P/RPS 1.73 1.97 14.13 8.56 9.71 9.96 3.03 -31.10%
P/EPS 96.88 12.82 61.94 56.47 -75.00 -76.92 -750.00 -
EY 1.03 7.80 1.61 1.77 -1.33 -1.30 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 3.13 20.56 13.71 6.50 1.25 1.67 10.47%

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