[PARLO] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[PARLO] PARLO BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- 88.3%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
Revenue 161,746 0 0 2 54 4,022 12,665 49.47%
PBT -11,649 1,960 -1,607 -862 -2,012 -7,651 1,951 -
Tax -327 -443 0 0 0 0 0 -
NP -11,976 1,517 -1,607 -862 -2,012 -7,651 1,951 -
-
NP to SH -11,963 1,517 -1,607 -862 -7,366 -7,950 1,951 -
-
Tax Rate - 22.60% - - - - 0.00% -
Total Cost 173,722 -1,517 1,607 864 2,066 11,673 10,714 55.21%
-
Net Worth 18,201 74,362 9,000 -6,999 -6,971 0 8,004 13.84%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
Net Worth 18,201 74,362 9,000 -6,999 -6,971 0 8,004 13.84%
NOSH 364,033 99,150 100,000 99,999 99,594 99,949 100,000 22.61%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
NP Margin -7.40% 0.00% 0.00% -43,100.00% -3,725.93% -190.23% 15.40% -
ROE -65.72% 2.04% -17.86% 0.00% 0.00% 0.00% 24.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
RPS 44.43 0.00 0.00 0.00 0.05 4.02 12.66 21.91%
EPS -3.33 1.53 -1.61 -0.86 -2.01 -7.65 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.75 0.09 -0.07 -0.07 0.00 0.08 -7.14%
Adjusted Per Share Value based on latest NOSH - 99,310
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
RPS 26.88 0.00 0.00 0.00 0.01 0.67 2.10 49.52%
EPS -1.99 0.25 -0.27 -0.14 -1.22 -1.32 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.1236 0.015 -0.0116 -0.0116 0.00 0.0133 13.81%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 30/08/13 30/08/12 -
Price 0.085 0.05 0.005 0.05 0.02 0.125 0.26 -
P/RPS 0.19 0.00 0.00 2,500.00 36.89 3.11 2.05 -31.29%
P/EPS -2.59 3.27 -0.31 -5.80 -0.27 -1.57 13.33 -
EY -38.66 30.60 -321.40 -17.24 -369.80 -63.63 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.07 0.06 0.00 0.00 0.00 3.25 -9.72%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/08/13 31/08/12 CAGR
Date 28/02/19 14/02/18 27/02/17 29/02/16 26/02/15 22/11/13 31/10/12 -
Price 0.085 0.155 0.005 0.005 0.025 0.075 0.25 -
P/RPS 0.19 0.00 0.00 250.00 46.11 1.86 1.97 -30.86%
P/EPS -2.59 10.13 -0.31 -0.58 -0.34 -0.94 12.82 -
EY -38.66 9.87 -321.40 -172.40 -295.84 -106.05 7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.21 0.06 0.00 0.00 0.00 3.13 -9.18%

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