[PARLO] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.55%
YoY- 71.64%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Revenue 20,926 143,897 141,652 0 0 2 228 103.98%
PBT -8,456 -1,406 -15,092 -517 -1,824 -378 -4,020 12.44%
Tax -156 -204 269 0 0 0 0 -
NP -8,612 -1,610 -14,822 -517 -1,824 -378 -4,020 12.76%
-
NP to SH -8,406 -1,536 -14,802 -517 -1,824 -378 -4,020 12.33%
-
Tax Rate - - - - - - - -
Total Cost 29,538 145,507 156,474 517 1,824 381 4,248 35.78%
-
Net Worth 10,920 14,561 21,841 -10,000 -8,836 -7,099 -2,995 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Net Worth 10,920 14,561 21,841 -10,000 -8,836 -7,099 -2,995 -
NOSH 364,033 364,033 364,033 100,000 100,000 101,428 99,834 22.63%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
NP Margin -41.15% -1.12% -10.46% 0.00% 0.00% -14,203.53% -1,763.16% -
ROE -76.98% -10.55% -67.77% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
RPS 5.75 39.53 38.91 0.00 0.00 0.00 0.23 66.15%
EPS -2.31 -0.43 -4.15 -0.52 -1.83 -0.37 -4.03 -8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.06 -0.10 -0.09 -0.07 -0.03 -
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
RPS 3.48 23.94 23.56 0.00 0.00 0.00 0.04 102.26%
EPS -1.40 -0.26 -2.46 -0.09 -0.30 -0.06 -0.67 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0182 0.0242 0.0363 -0.0166 -0.0147 -0.0118 -0.005 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/05/14 -
Price 0.345 0.08 0.095 0.005 0.005 0.05 0.05 -
P/RPS 6.00 0.20 0.24 0.00 0.00 1,902.26 21.89 -18.46%
P/EPS -14.94 -18.96 -2.34 -0.97 -0.27 -13.39 -1.24 48.08%
EY -6.69 -5.27 -42.80 -103.47 -371.56 -7.47 -80.53 -32.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.50 2.00 1.58 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
Date 27/11/20 27/11/19 26/11/18 29/11/17 24/11/16 20/11/15 31/07/14 -
Price 0.47 0.10 0.095 0.005 0.005 0.045 0.05 -
P/RPS 8.18 0.25 0.24 0.00 0.00 1,712.03 21.89 -14.38%
P/EPS -20.35 -23.70 -2.34 -0.97 -0.27 -12.05 -1.24 55.47%
EY -4.91 -4.22 -42.80 -103.47 -371.56 -8.30 -80.53 -35.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.67 2.50 1.58 0.00 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