[PARLO] QoQ TTM Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -96.72%
YoY- 103.6%
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 161,746 106,239 77,188 32,874 0 0 0 -
PBT -11,649 -8,971 2,144 490 1,876 -911 -927 438.02%
Tax -5 81 -443 -443 -443 0 0 -
NP -11,654 -8,890 1,701 47 1,433 -911 -927 438.18%
-
NP to SH -11,963 -9,197 1,382 47 1,433 -911 -927 447.62%
-
Tax Rate - - 20.66% 90.41% 23.61% - - -
Total Cost 173,400 115,129 75,487 32,827 -1,433 911 927 3139.72%
-
Net Worth 18,201 21,841 32,762 26,744 72,895 -10,000 -10,000 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 18,201 21,841 32,762 26,744 72,895 -10,000 -10,000 -
NOSH 364,033 364,033 364,033 364,033 97,193 100,000 100,000 136.08%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.21% -8.37% 2.20% 0.14% 0.00% 0.00% 0.00% -
ROE -65.72% -42.11% 4.22% 0.18% 1.97% 0.00% 0.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.43 29.18 21.20 11.06 0.00 0.00 0.00 -
EPS -3.29 -2.53 0.38 0.02 1.47 -0.91 -0.93 131.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.09 0.09 0.75 -0.10 -0.10 -
Adjusted Per Share Value based on latest NOSH - 364,033
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.91 17.67 12.84 5.47 0.00 0.00 0.00 -
EPS -1.99 -1.53 0.23 0.01 0.24 -0.15 -0.15 457.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0363 0.0545 0.0445 0.1213 -0.0166 -0.0166 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.085 0.095 0.10 0.14 0.05 0.005 0.005 -
P/RPS 0.19 0.33 0.47 1.27 0.00 0.00 0.00 -
P/EPS -2.59 -3.76 26.34 885.16 3.39 -0.55 -0.54 183.59%
EY -38.66 -26.59 3.80 0.11 29.49 -182.20 -185.40 -64.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.58 1.11 1.56 0.07 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 24/08/18 31/05/18 14/02/18 29/11/17 28/08/17 -
Price 0.085 0.095 0.105 0.12 0.155 0.005 0.005 -
P/RPS 0.19 0.33 0.50 1.08 0.00 0.00 0.00 -
P/EPS -2.59 -3.76 27.66 758.71 10.51 -0.55 -0.54 183.59%
EY -38.66 -26.59 3.62 0.13 9.51 -182.20 -185.40 -64.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.58 1.17 1.33 0.21 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