[PARLO] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Announcement Date
23-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 54.12%
YoY- 43.34%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 38,190 17,269 126,973 85,147 65,957 46,094 30,291 16.72%
PBT -3,015 -1,923 -7,596 -9,640 -6,987 -5,395 -1,965 33.06%
Tax -169 -71 517 471 353 271 216 -
NP -3,184 -1,994 -7,079 -9,169 -6,634 -5,124 -1,749 49.14%
-
NP to SH -3,151 -1,990 -4,337 -7,247 -4,895 -3,512 -1,413 70.77%
-
Tax Rate - - - - - - - -
Total Cost 41,374 19,263 134,052 94,316 72,591 51,218 32,040 18.60%
-
Net Worth 30,057 30,057 30,057 29,190 26,264 23,463 23,463 17.97%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 30,057 30,057 30,057 29,190 26,264 23,463 23,463 17.97%
NOSH 601,150 601,150 601,150 601,150 571,150 469,265 469,265 17.97%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -8.34% -11.55% -5.58% -10.77% -10.06% -11.12% -5.77% -
ROE -10.48% -6.62% -14.43% -24.83% -18.64% -14.97% -6.02% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.35 2.87 21.12 14.58 12.56 9.82 6.45 -1.03%
EPS -0.52 -0.33 -0.83 -1.44 -1.01 -0.75 -0.30 44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 601,150
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.35 2.87 21.12 14.16 10.97 7.67 5.04 16.66%
EPS -0.52 -0.33 -0.83 -1.21 -0.81 -0.58 -0.24 67.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.0486 0.0437 0.039 0.039 18.03%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.105 0.10 0.115 0.13 0.105 0.09 0.12 -
P/RPS 1.65 3.48 0.54 0.89 0.84 0.92 1.86 -7.68%
P/EPS -20.03 -30.21 -15.94 -10.47 -11.27 -12.03 -39.85 -36.80%
EY -4.99 -3.31 -6.27 -9.55 -8.87 -8.32 -2.51 58.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.00 2.30 2.60 2.10 1.80 2.40 -8.52%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 23/05/24 26/02/24 23/11/23 24/08/23 23/05/23 22/02/23 -
Price 0.08 0.10 0.11 0.11 0.12 0.09 0.11 -
P/RPS 1.26 3.48 0.52 0.75 0.96 0.92 1.70 -18.11%
P/EPS -15.26 -30.21 -15.25 -8.86 -12.88 -12.03 -36.53 -44.14%
EY -6.55 -3.31 -6.56 -11.28 -7.77 -8.32 -2.74 78.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.00 2.20 2.20 2.40 1.80 2.20 -19.14%

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