[PARLO] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 89.75%
YoY- -19.19%
View:
Show?
Annualized Quarter Result
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 27,072 29,840 155,908 154,376 0 0 4 287.64%
PBT -6,350 -8,298 -500 -8 -542 -2,304 -498 47.85%
Tax -1,773 0 -226 0 0 0 0 -
NP -8,124 -8,298 -726 -8 -542 -2,304 -498 53.55%
-
NP to SH -8,124 -8,084 -692 -646 -542 -2,304 -498 53.55%
-
Tax Rate - - - - - - - -
Total Cost 35,196 38,138 156,634 154,384 542 2,304 502 92.10%
-
Net Worth 30,578 10,920 18,201 32,762 -10,000 -9,015 -6,972 -
Dividend
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 30,578 10,920 18,201 32,762 -10,000 -9,015 -6,972 -
NOSH 436,833 364,033 364,033 364,033 100,000 100,173 99,600 25.49%
Ratio Analysis
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -30.01% -27.81% -0.47% -0.01% 0.00% 0.00% -12,450.00% -
ROE -26.57% -74.02% -3.80% -1.97% 0.00% 0.00% 0.00% -
Per Share
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.20 8.20 42.83 42.41 0.00 0.00 0.00 -
EPS -1.90 -2.22 -0.20 -0.20 -0.54 -2.30 -0.50 22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.03 0.05 0.09 -0.10 -0.09 -0.07 -
Adjusted Per Share Value based on latest NOSH - 364,033
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.50 4.96 25.93 25.68 0.00 0.00 0.00 -
EPS -1.35 -1.34 -0.12 -0.11 -0.09 -0.38 -0.08 54.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0182 0.0303 0.0545 -0.0166 -0.015 -0.0116 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.15 0.075 0.07 0.10 0.005 0.005 0.055 -
P/RPS 2.42 0.91 0.16 0.24 0.00 0.00 1,369.50 -62.23%
P/EPS -8.07 -3.38 -36.82 -56.35 -0.92 -0.22 -11.00 -4.64%
EY -12.40 -29.61 -2.72 -1.77 -108.40 -460.00 -9.09 4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.50 1.40 1.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/02/22 27/08/20 28/08/19 24/08/18 28/08/17 29/08/16 28/08/15 -
Price 0.14 0.14 0.08 0.105 0.005 0.005 0.045 -
P/RPS 2.26 1.71 0.19 0.25 0.00 0.00 1,120.50 -61.45%
P/EPS -7.53 -6.30 -42.08 -59.17 -0.92 -0.22 -9.00 -2.70%
EY -13.28 -15.86 -2.38 -1.69 -108.40 -460.00 -11.11 2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 4.67 1.60 1.17 0.00 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