[PARLO] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 82.84%
YoY- -7.12%
View:
Show?
Annualized Quarter Result
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 71,953 27,072 29,840 155,908 154,376 0 0 -
PBT -7,622 -6,350 -8,298 -500 -8 -542 -2,304 18.63%
Tax 385 -1,773 0 -226 0 0 0 -
NP -7,237 -8,124 -8,298 -726 -8 -542 -2,304 17.75%
-
NP to SH -5,340 -8,124 -8,084 -692 -646 -542 -2,304 12.75%
-
Tax Rate - - - - - - - -
Total Cost 79,190 35,196 38,138 156,634 154,384 542 2,304 65.71%
-
Net Worth 26,264 30,578 10,920 18,201 32,762 -10,000 -9,015 -
Dividend
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 26,264 30,578 10,920 18,201 32,762 -10,000 -9,015 -
NOSH 571,150 436,833 364,033 364,033 364,033 100,000 100,173 28.22%
Ratio Analysis
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -10.06% -30.01% -27.81% -0.47% -0.01% 0.00% 0.00% -
ROE -20.33% -26.57% -74.02% -3.80% -1.97% 0.00% 0.00% -
Per Share
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 13.70 6.20 8.20 42.83 42.41 0.00 0.00 -
EPS -1.10 -1.90 -2.22 -0.20 -0.20 -0.54 -2.30 -9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.03 0.05 0.09 -0.10 -0.09 -
Adjusted Per Share Value based on latest NOSH - 364,033
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 11.96 4.50 4.96 25.91 25.66 0.00 0.00 -
EPS -0.89 -1.35 -1.34 -0.12 -0.11 -0.09 -0.38 12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0508 0.0181 0.0302 0.0544 -0.0166 -0.015 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/23 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.105 0.15 0.075 0.07 0.10 0.005 0.005 -
P/RPS 0.77 2.42 0.91 0.16 0.24 0.00 0.00 -
P/EPS -10.33 -8.07 -3.38 -36.82 -56.35 -0.92 -0.22 73.26%
EY -9.68 -12.40 -29.61 -2.72 -1.77 -108.40 -460.00 -42.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.14 2.50 1.40 1.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/23 25/02/22 27/08/20 28/08/19 24/08/18 28/08/17 29/08/16 -
Price 0.12 0.14 0.14 0.08 0.105 0.005 0.005 -
P/RPS 0.88 2.26 1.71 0.19 0.25 0.00 0.00 -
P/EPS -11.80 -7.53 -6.30 -42.08 -59.17 -0.92 -0.22 76.59%
EY -8.47 -13.28 -15.86 -2.38 -1.69 -108.40 -460.00 -43.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.00 4.67 1.60 1.17 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