[PARLO] QoQ Annualized Quarter Result on 31-May-2005 [#3]

Stock
[PARLO] PARLO BERHAD
Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- -159.42%
YoY- -112.09%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 2,448 2,616 2,788 2,833 3,054 3,464 3,731 -24.55%
PBT -1,278 -1,080 -242 -108 186 796 833 -
Tax 0 0 -1 -1 -2 -4 -26 -
NP -1,278 -1,080 -243 -109 184 792 807 -
-
NP to SH -1,278 -1,080 -243 -109 184 792 807 -
-
Tax Rate - - - - 1.08% 0.50% 3.12% -
Total Cost 3,726 3,696 3,031 2,942 2,870 2,672 2,924 17.58%
-
Net Worth 12,979 7,999 8,099 8,199 8,177 7,919 9,962 19.34%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 12,979 7,999 8,099 8,199 8,177 7,919 9,962 19.34%
NOSH 99,843 99,999 101,250 102,499 102,222 98,999 99,629 0.14%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -52.21% -41.28% -8.72% -3.86% 6.02% 22.86% 21.63% -
ROE -9.85% -13.50% -3.00% -1.33% 2.25% 10.00% 8.10% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 2.45 2.62 2.75 2.76 2.99 3.50 3.74 -24.63%
EPS -1.28 -1.08 -0.24 -0.11 0.18 0.80 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.08 0.08 0.08 0.08 0.08 0.10 19.17%
Adjusted Per Share Value based on latest NOSH - 102,352
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 0.41 0.43 0.46 0.47 0.51 0.58 0.62 -24.15%
EPS -0.21 -0.18 -0.04 -0.02 0.03 0.13 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0133 0.0135 0.0136 0.0136 0.0132 0.0166 19.24%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.10 0.10 0.11 0.11 0.22 0.16 0.19 -
P/RPS 4.08 3.82 3.99 3.98 7.36 4.57 5.07 -13.51%
P/EPS -7.81 -9.26 -45.83 -103.13 122.22 20.00 23.46 -
EY -12.80 -10.80 -2.18 -0.97 0.82 5.00 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.25 1.38 1.38 2.75 2.00 1.90 -45.32%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 25/04/06 26/01/06 10/11/05 27/07/05 27/04/05 28/12/04 26/10/04 -
Price 0.17 0.11 0.10 0.14 0.19 0.17 0.14 -
P/RPS 6.93 4.20 3.63 5.06 6.36 4.86 3.74 51.03%
P/EPS -13.28 -10.19 -41.67 -131.25 105.56 21.25 17.28 -
EY -7.53 -9.82 -2.40 -0.76 0.95 4.71 5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.38 1.25 1.75 2.38 2.13 1.40 -4.34%

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