[PARLO] QoQ TTM Result on 31-May-2004 [#3]

Stock
[PARLO] PARLO BERHAD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- -11.42%
YoY- 132.9%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 3,419 3,798 3,730 3,750 4,097 3,058 2,260 31.81%
PBT 508 884 834 904 1,014 745 596 -10.11%
Tax -20 -27 -26 -12 -7 0 0 -
NP 488 857 808 892 1,007 745 596 -12.48%
-
NP to SH 488 857 808 892 1,007 745 596 -12.48%
-
Tax Rate 3.94% 3.05% 3.12% 1.33% 0.69% 0.00% 0.00% -
Total Cost 2,931 2,941 2,922 2,858 3,090 2,313 1,664 45.90%
-
Net Worth 7,781 7,919 9,923 9,925 11,084 10,926 1,047,757 -96.20%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 7,781 7,919 9,923 9,925 11,084 10,926 1,047,757 -96.20%
NOSH 97,272 98,999 99,230 99,259 100,769 99,333 101,428 -2.75%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 14.27% 22.56% 21.66% 23.79% 24.58% 24.36% 26.37% -
ROE 6.27% 10.82% 8.14% 8.99% 9.08% 6.82% 0.06% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 3.51 3.84 3.76 3.78 4.07 3.08 2.23 35.34%
EPS 0.50 0.87 0.81 0.90 1.00 0.75 0.59 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.10 0.10 0.11 0.11 10.33 -96.09%
Adjusted Per Share Value based on latest NOSH - 99,259
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 0.57 0.63 0.62 0.62 0.68 0.51 0.38 31.06%
EPS 0.08 0.14 0.13 0.15 0.17 0.12 0.10 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0129 0.0132 0.0165 0.0165 0.0184 0.0182 1.7413 -96.21%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.22 0.16 0.19 0.19 0.29 0.34 0.43 -
P/RPS 6.26 4.17 5.05 5.03 7.13 11.04 19.30 -52.82%
P/EPS 43.85 18.48 23.33 21.14 29.02 45.33 73.18 -28.94%
EY 2.28 5.41 4.29 4.73 3.45 2.21 1.37 40.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.00 1.90 1.90 2.64 3.09 0.04 1582.55%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 27/04/05 28/12/04 26/10/04 30/07/04 30/04/04 - - -
Price 0.19 0.17 0.14 0.20 0.23 0.00 0.00 -
P/RPS 5.41 4.43 3.72 5.29 5.66 0.00 0.00 -
P/EPS 37.87 19.64 17.19 22.26 23.02 0.00 0.00 -
EY 2.64 5.09 5.82 4.49 4.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.13 1.40 2.00 2.09 0.00 0.00 -

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
Post a Comment