[PARLO] QoQ TTM Result on 31-May-2012 [#3]

Stock
[PARLO] PARLO BERHAD
Announcement Date
06-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 151.91%
YoY- 859.35%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 10,107 13,894 12,664 10,829 7,625 3,881 3,727 94.58%
PBT -365 2,121 1,951 2,111 838 -154 -142 87.75%
Tax 0 -1 -1 -2 -2 -1 -1 -
NP -365 2,120 1,950 2,109 836 -155 -143 86.87%
-
NP to SH -365 2,121 1,951 2,111 838 -154 -142 87.75%
-
Tax Rate - 0.05% 0.05% 0.09% 0.24% - - -
Total Cost 10,472 11,774 10,714 8,720 6,789 4,036 3,870 94.30%
-
Net Worth 6,981 7,999 7,999 9,006 6,999 6,000 8,114 -9.54%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 6,981 7,999 7,999 9,006 6,999 6,000 8,114 -9.54%
NOSH 99,735 100,000 100,000 100,071 99,999 100,000 101,428 -1.11%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -3.61% 15.26% 15.40% 19.48% 10.96% -3.99% -3.84% -
ROE -5.23% 26.51% 24.39% 23.44% 11.97% -2.57% -1.75% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 10.13 13.89 12.66 10.82 7.63 3.88 3.67 96.89%
EPS -0.37 2.12 1.95 2.11 0.84 -0.15 -0.14 91.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.09 0.07 0.06 0.08 -8.52%
Adjusted Per Share Value based on latest NOSH - 100,071
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 1.68 2.31 2.10 1.80 1.27 0.64 0.62 94.48%
EPS -0.06 0.35 0.32 0.35 0.14 -0.03 -0.02 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0133 0.0133 0.015 0.0116 0.01 0.0135 -9.62%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.135 0.19 0.26 1.32 0.73 0.12 0.16 -
P/RPS 1.33 1.37 2.05 12.20 9.57 3.09 4.35 -54.64%
P/EPS -36.89 8.96 13.33 62.57 87.11 -77.92 -114.29 -52.97%
EY -2.71 11.16 7.50 1.60 1.15 -1.28 -0.88 111.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.38 3.25 14.67 10.43 2.00 2.00 -2.34%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 31/01/13 31/10/12 06/07/12 30/04/12 31/01/12 04/10/11 -
Price 0.14 0.155 0.25 1.85 0.96 0.39 0.10 -
P/RPS 1.38 1.12 1.97 17.10 12.59 10.05 2.72 -36.41%
P/EPS -38.25 7.31 12.81 87.70 114.56 -253.25 -71.43 -34.08%
EY -2.61 13.68 7.80 1.14 0.87 -0.39 -1.40 51.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.94 3.13 20.56 13.71 6.50 1.25 36.83%

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