[PARLO] YoY TTM Result on 31-May-2009 [#3]

Stock
[PARLO] PARLO BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -23.81%
YoY- 16.05%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 10,829 3,626 5,611 3,415 2,840 2,570 2,404 28.48%
PBT 2,111 -278 702 -1,737 -2,069 -3,374 -1,138 -
Tax -2 0 0 0 0 0 0 -
NP 2,109 -278 702 -1,737 -2,069 -3,374 -1,138 -
-
NP to SH 2,111 -278 702 -1,737 -2,069 -3,374 -1,138 -
-
Tax Rate 0.09% - 0.00% - - - - -
Total Cost 8,720 3,904 4,909 5,152 4,909 5,944 3,542 16.18%
-
Net Worth 9,006 5,899 7,190 6,029 7,972 10,074 13,114 -6.06%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 9,006 5,899 7,190 6,029 7,972 10,074 13,114 -6.06%
NOSH 100,071 98,333 102,727 100,483 99,655 100,749 100,882 -0.13%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 19.48% -7.67% 12.51% -50.86% -72.85% -131.28% -47.34% -
ROE 23.44% -4.71% 9.76% -28.81% -25.95% -33.49% -8.68% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 10.82 3.69 5.46 3.40 2.85 2.55 2.38 28.67%
EPS 2.11 -0.28 0.68 -1.73 -2.08 -3.35 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.06 0.07 0.06 0.08 0.10 0.13 -5.93%
Adjusted Per Share Value based on latest NOSH - 100,483
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 1.80 0.60 0.93 0.57 0.47 0.43 0.40 28.46%
EPS 0.35 -0.05 0.12 -0.29 -0.34 -0.56 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.0098 0.012 0.01 0.0132 0.0167 0.0218 -6.03%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 1.32 0.07 0.05 0.09 0.09 0.11 0.14 -
P/RPS 12.20 1.90 0.92 2.65 3.16 4.31 5.88 12.92%
P/EPS 62.57 -24.76 7.32 -5.21 -4.33 -3.28 -12.41 -
EY 1.60 -4.04 13.67 -19.21 -23.07 -30.44 -8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.67 1.17 0.71 1.50 1.13 1.10 1.08 54.40%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 06/07/12 26/07/11 30/07/10 31/07/09 31/07/08 15/06/07 28/07/06 -
Price 1.85 0.10 0.05 0.05 0.05 0.11 0.14 -
P/RPS 17.10 2.71 0.92 1.47 1.75 4.31 5.88 19.45%
P/EPS 87.70 -35.37 7.32 -2.89 -2.41 -3.28 -12.41 -
EY 1.14 -2.83 13.67 -34.57 -41.52 -30.44 -8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.56 1.67 0.71 0.83 0.63 1.10 1.08 63.33%

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