[PARLO] QoQ Cumulative Quarter Result on 31-Mar-2021

Stock
[PARLO] PARLO BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- 82.64%
YoY- -13.63%
Quarter Report
Latest QR
Upcoming QR
PARLO's Result
PARLO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 24,816 469 -70 -89 16,003 15,695 14,920 40.25%
PBT -5,821 -5,356 -3,515 -1,734 -8,232 -6,342 -4,149 25.24%
Tax -1,626 0 0 0 -1,576 -117 0 -
NP -7,447 -5,356 -3,515 -1,734 -9,808 -6,459 -4,149 47.53%
-
NP to SH -7,447 -5,399 -3,515 -1,734 -9,987 -6,305 -4,042 50.12%
-
Tax Rate - - - - - - - -
Total Cost 32,263 5,825 3,445 1,645 25,811 22,154 19,069 41.85%
-
Net Worth 30,578 28,287 28,287 32,329 7,280 10,920 10,920 98.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 30,578 28,287 28,287 32,329 7,280 10,920 10,920 98.29%
NOSH 436,833 436,833 436,833 436,833 364,033 364,033 364,033 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -30.01% -1,142.00% 0.00% 0.00% -61.29% -41.15% -27.81% -
ROE -24.35% -19.09% -12.43% -5.36% -137.17% -57.73% -37.01% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.68 0.12 0.00 0.00 4.40 4.31 4.10 24.19%
EPS -1.74 -1.34 -0.87 -0.43 -2.74 -1.73 -1.11 34.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.02 0.03 0.03 75.64%
Adjusted Per Share Value based on latest NOSH - 436,833
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.13 0.08 0.00 0.00 2.66 2.61 2.48 40.36%
EPS -1.24 -0.90 -0.58 -0.29 -1.66 -1.05 -0.67 50.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0471 0.0471 0.0538 0.0121 0.0182 0.0182 98.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.15 0.21 0.23 0.305 0.515 0.345 0.075 -
P/RPS 2.64 180.95 0.00 0.00 11.72 8.00 1.83 27.58%
P/EPS -8.80 -15.72 -26.44 -71.08 -18.77 -19.92 -6.75 19.28%
EY -11.37 -6.36 -3.78 -1.41 -5.33 -5.02 -14.80 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 3.00 3.29 3.81 25.75 11.50 2.50 -9.82%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 30/08/21 28/05/21 31/03/21 27/11/20 27/08/20 -
Price 0.14 0.16 0.175 0.24 0.305 0.47 0.14 -
P/RPS 2.46 137.86 0.00 0.00 6.94 10.90 3.42 -19.67%
P/EPS -8.21 -11.98 -20.12 -55.93 -11.12 -27.14 -12.61 -24.82%
EY -12.18 -8.35 -4.97 -1.79 -8.99 -3.69 -7.93 33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.29 2.50 3.00 15.25 15.67 4.67 -43.09%

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