[PARLO] YoY Cumulative 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- 65.67%
YoY- -7.12%
View:
Show?
Cumulative Result
30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 65,957 24,816 14,920 77,954 77,188 0 0 -
PBT -6,987 -5,821 -4,149 -250 -4 -271 -1,152 29.35%
Tax 353 -1,626 0 -113 0 0 0 -
NP -6,634 -7,447 -4,149 -363 -4 -271 -1,152 28.40%
-
NP to SH -4,895 -7,447 -4,042 -346 -323 -271 -1,152 22.94%
-
Tax Rate - - - - - - - -
Total Cost 72,591 32,263 19,069 78,317 77,192 271 1,152 80.70%
-
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 -18.64% -24.35% -37.01% -1.90% -0.99% 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 12.56 5.68 4.10 21.41 21.20 0.00 0.00 -
EPS -1.01 -1.74 -1.11 -0.10 -0.10 -0.27 -1.15 -1.83%
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 10.96 4.12 2.48 12.96 12.83 0.00 0.00 -
EPS -0.81 -1.24 -0.67 -0.06 -0.05 -0.05 -0.19 23.00%
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 0.84 2.64 1.83 0.33 0.47 0.00 0.00 -
P/EPS -11.27 -8.80 -6.75 -73.65 -112.70 -1.85 -0.43 59.42%
EY -8.87 -11.37 -14.80 -1.36 -0.89 -54.20 -230.00 -37.17%
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 0.96 2.46 3.42 0.37 0.50 0.00 0.00 -
P/EPS -12.88 -8.21 -12.61 -84.17 -118.34 -1.85 -0.43 62.49%
EY -7.77 -12.18 -7.93 -1.19 -0.85 -54.20 -230.00 -38.35%
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