[PARLO] QoQ Annualized Quarter Result on 31-Aug-2012 [#4]

Stock
[PARLO] PARLO BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- -34.71%
YoY- 1600.77%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 4,944 6,096 8,936 12,665 13,100 11,210 4,016 14.85%
PBT -4,402 -2,932 160 1,951 2,988 1,700 -520 314.82%
Tax 0 0 0 0 0 -4 0 -
NP -4,402 -2,932 160 1,951 2,988 1,696 -520 314.82%
-
NP to SH -4,402 -2,932 160 1,951 2,988 1,700 -520 314.82%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.24% - -
Total Cost 9,346 9,028 8,776 10,714 10,112 9,514 4,536 61.84%
-
Net Worth 5,003 6,980 7,999 8,004 9,004 6,999 6,000 -11.39%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 5,003 6,980 7,999 8,004 9,004 6,999 6,000 -11.39%
NOSH 100,060 99,727 100,000 100,000 100,044 99,999 100,000 0.03%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -89.05% -48.10% 1.79% 15.40% 22.81% 15.13% -12.95% -
ROE -88.00% -42.00% 2.00% 24.38% 33.19% 24.29% -8.67% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 4.94 6.11 8.94 12.66 13.09 11.21 4.02 14.71%
EPS -4.40 -2.94 0.16 1.95 2.99 1.70 -0.52 314.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.08 0.08 0.09 0.07 0.06 -11.43%
Adjusted Per Share Value based on latest NOSH - 100,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 0.82 1.01 1.49 2.10 2.18 1.86 0.67 14.40%
EPS -0.73 -0.49 0.03 0.32 0.50 0.28 -0.09 303.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0116 0.0133 0.0133 0.015 0.0116 0.01 -11.67%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.185 0.135 0.19 0.26 1.32 0.73 0.12 -
P/RPS 3.74 2.21 2.13 2.05 10.08 6.51 2.99 16.07%
P/EPS -4.20 -4.59 118.75 13.33 44.20 42.94 -23.08 -67.85%
EY -23.78 -21.78 0.84 7.50 2.26 2.33 -4.33 210.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 1.93 2.38 3.25 14.67 10.43 2.00 50.64%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 06/07/12 30/04/12 31/01/12 -
Price 0.15 0.14 0.155 0.25 1.85 0.96 0.39 -
P/RPS 3.04 2.29 1.73 1.97 14.13 8.56 9.71 -53.86%
P/EPS -3.41 -4.76 96.88 12.82 61.94 56.47 -75.00 -87.23%
EY -29.33 -21.00 1.03 7.80 1.61 1.77 -1.33 684.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.00 1.94 3.13 20.56 13.71 6.50 -40.24%

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