[PARLO] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -53.6%
YoY- 14.37%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 123,624 97,045 24,816 469 -70 -89 16,003 292.24%
PBT -5,462 -1,993 -5,821 -5,356 -3,515 -1,734 -8,232 -23.98%
Tax -3,381 -2,006 -1,626 0 0 0 -1,576 66.57%
NP -8,843 -3,999 -7,447 -5,356 -3,515 -1,734 -9,808 -6.68%
-
NP to SH -12,244 -7,128 -7,447 -5,399 -3,515 -1,734 -9,987 14.59%
-
Tax Rate - - - - - - - -
Total Cost 132,467 101,044 32,263 5,825 3,445 1,645 25,811 198.42%
-
Net Worth 28,155 30,578 30,578 28,287 28,287 32,329 7,280 146.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 28,155 30,578 30,578 28,287 28,287 32,329 7,280 146.99%
NOSH 469,265 436,833 436,833 436,833 436,833 436,833 364,033 18.50%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -7.15% -4.12% -30.01% -1,142.00% 0.00% 0.00% -61.29% -
ROE -43.49% -23.31% -24.35% -19.09% -12.43% -5.36% -137.17% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.34 22.22 5.68 0.12 0.00 0.00 4.40 230.77%
EPS -2.84 -1.66 -1.74 -1.34 -0.87 -0.43 -2.74 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.07 0.07 0.08 0.02 108.42%
Adjusted Per Share Value based on latest NOSH - 436,833
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.56 16.14 4.13 0.08 0.00 0.00 2.66 292.39%
EPS -2.04 -1.19 -1.24 -0.90 -0.58 -0.29 -1.66 14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.0509 0.0509 0.0471 0.0471 0.0538 0.0121 147.01%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.09 0.13 0.15 0.21 0.23 0.305 0.515 -
P/RPS 0.34 0.59 2.64 180.95 0.00 0.00 11.72 -90.61%
P/EPS -3.45 -7.97 -8.80 -15.72 -26.44 -71.08 -18.77 -67.77%
EY -28.99 -12.55 -11.37 -6.36 -3.78 -1.41 -5.33 210.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.86 2.14 3.00 3.29 3.81 25.75 -85.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 25/02/22 26/11/21 30/08/21 28/05/21 31/03/21 -
Price 0.08 0.10 0.14 0.16 0.175 0.24 0.305 -
P/RPS 0.30 0.45 2.46 137.86 0.00 0.00 6.94 -87.75%
P/EPS -3.07 -6.13 -8.21 -11.98 -20.12 -55.93 -11.12 -57.70%
EY -32.61 -16.32 -12.18 -8.35 -4.97 -1.79 -8.99 136.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.43 2.00 2.29 2.50 3.00 15.25 -80.42%

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