[PARLO] YoY Annualized Quarter Result on 30-Jun-2021

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- -1.36%
YoY- 13.04%
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
Revenue 42,740 123,624 97,045 -140 16,003 165 0 -
PBT -5,296 -5,462 -1,993 -7,030 -8,232 -5,698 0 -
Tax -36 -3,381 -2,006 0 -1,576 11,396 0 -
NP -5,332 -8,843 -3,999 -7,030 -9,808 5,698 0 -
-
NP to SH -5,388 -12,244 -7,128 -7,030 -9,987 -5,670 0 -
-
Tax Rate - - - - - - - -
Total Cost 48,072 132,467 101,044 6,890 25,811 -5,532 0 -
-
Net Worth 23,463 28,155 30,578 28,287 7,280 5,968 -999 -
Dividend
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
Net Worth 23,463 28,155 30,578 28,287 7,280 5,968 -999 -
NOSH 469,265 469,265 436,833 436,833 364,033 99,473 99,999 19.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
NP Margin -12.48% -7.15% -4.12% 0.00% -61.29% 3,444.57% 0.00% -
ROE -22.96% -43.49% -23.31% -24.85% -137.17% -95.00% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
RPS 9.11 26.34 22.22 0.00 4.40 0.17 0.00 -
EPS -1.16 -2.84 -1.66 -1.74 -2.74 -5.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.07 0.07 0.02 0.06 -0.01 -
Adjusted Per Share Value based on latest NOSH - 436,833
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
RPS 7.11 20.56 16.14 0.00 2.66 0.03 0.00 -
EPS -0.90 -2.04 -1.19 -1.17 -1.66 -0.94 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0468 0.0509 0.0471 0.0121 0.0099 -0.0017 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
Date 30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 28/11/14 29/11/13 -
Price 0.07 0.09 0.13 0.23 0.515 0.025 0.065 -
P/RPS 0.77 0.34 0.59 0.00 11.72 15.03 0.00 -
P/EPS -6.10 -3.45 -7.97 -13.22 -18.77 -0.44 0.00 -
EY -16.40 -28.99 -12.55 -7.56 -5.33 -228.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.50 1.86 3.29 25.75 0.42 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 30/06/21 31/12/20 30/11/14 30/11/13 CAGR
Date 22/11/22 30/08/22 26/05/22 30/08/21 31/03/21 17/02/15 28/01/14 -
Price 0.065 0.08 0.10 0.175 0.305 0.025 0.04 -
P/RPS 0.71 0.30 0.45 0.00 6.94 15.03 0.00 -
P/EPS -5.66 -3.07 -6.13 -10.06 -11.12 -0.44 0.00 -
EY -17.66 -32.61 -16.32 -9.94 -8.99 -228.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 1.43 2.50 15.25 0.42 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