[PARLO] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[PARLO] PARLO BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -12.85%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 76,380 71,953 27,072 29,840 155,908 154,376 0 -
PBT -6,030 -7,622 -6,350 -8,298 -500 -8 -542 41.04%
Tax -338 385 -1,773 0 -226 0 0 -
NP -6,368 -7,237 -8,124 -8,298 -726 -8 -542 42.14%
-
NP to SH -6,302 -5,340 -8,124 -8,084 -692 -646 -542 41.93%
-
Tax Rate - - - - - - - -
Total Cost 82,748 79,190 35,196 38,138 156,634 154,384 542 104.98%
-
Net Worth 30,057 26,264 30,578 10,920 18,201 32,762 -10,000 -
Dividend
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 30,057 26,264 30,578 10,920 18,201 32,762 -10,000 -
NOSH 601,150 571,150 436,833 364,033 364,033 364,033 100,000 29.18%
Ratio Analysis
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -8.34% -10.06% -30.01% -27.81% -0.47% -0.01% 0.00% -
ROE -20.97% -20.33% -26.57% -74.02% -3.80% -1.97% 0.00% -
Per Share
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.71 13.70 6.20 8.20 42.83 42.41 0.00 -
EPS -1.04 -1.10 -1.90 -2.22 -0.20 -0.20 -0.54 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.07 0.03 0.05 0.09 -0.10 -
Adjusted Per Share Value based on latest NOSH - 436,833
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.69 11.96 4.50 4.96 25.91 25.66 0.00 -
EPS -1.05 -0.89 -1.35 -1.34 -0.12 -0.11 -0.09 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0436 0.0508 0.0181 0.0302 0.0544 -0.0166 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/06/24 30/06/23 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.105 0.105 0.15 0.075 0.07 0.10 0.005 -
P/RPS 0.83 0.77 2.42 0.91 0.16 0.24 0.00 -
P/EPS -10.02 -10.33 -8.07 -3.38 -36.82 -56.35 -0.92 40.61%
EY -9.98 -9.68 -12.40 -29.61 -2.72 -1.77 -108.40 -28.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.10 2.14 2.50 1.40 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 20/08/24 24/08/23 25/02/22 27/08/20 28/08/19 24/08/18 28/08/17 -
Price 0.08 0.12 0.14 0.14 0.08 0.105 0.005 -
P/RPS 0.63 0.88 2.26 1.71 0.19 0.25 0.00 -
P/EPS -7.63 -11.80 -7.53 -6.30 -42.08 -59.17 -0.92 35.25%
EY -13.10 -8.47 -13.28 -15.86 -2.38 -1.69 -108.40 -26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.40 2.00 4.67 1.60 1.17 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