[PARLO] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
Revenue 59,100 131,580 131,496 0 8 8 8,936 29.36%
PBT -6,320 -4,088 -6,304 0 -1,964 -892 160 -
Tax 0 0 0 0 0 0 0 -
NP -6,320 -4,088 -6,304 0 -1,964 -892 160 -
-
NP to SH -6,104 -4,032 -6,304 0 -1,964 -892 160 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 65,420 135,668 137,800 0 1,972 900 8,776 31.49%
-
Net Worth 14,561 18,201 26,744 0 -8,016 -7,095 7,999 8.50%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
Net Worth 14,561 18,201 26,744 0 -8,016 -7,095 7,999 8.50%
NOSH 364,033 364,033 364,033 100,000 100,204 101,363 100,000 19.25%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
NP Margin -10.69% -3.11% -4.79% 0.00% -24,550.00% -11,150.00% 1.79% -
ROE -41.92% -22.15% -23.57% 0.00% 0.00% 0.00% 2.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
RPS 16.23 36.15 44.25 0.00 0.01 0.01 8.94 8.46%
EPS -1.68 -1.12 -2.12 0.00 -1.96 -0.88 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.09 0.00 -0.08 -0.07 0.08 -9.01%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
RPS 9.83 21.89 21.87 0.00 0.00 0.00 1.49 29.32%
EPS -1.02 -0.67 -1.05 0.00 -0.33 -0.15 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0303 0.0445 0.00 -0.0133 -0.0118 0.0133 8.50%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/11/12 -
Price 0.05 0.08 0.14 0.005 0.005 0.07 0.19 -
P/RPS 0.31 0.22 0.32 0.00 62.63 886.93 2.13 -23.10%
P/EPS -2.98 -7.22 -6.60 0.00 -0.26 -7.95 118.75 -
EY -33.54 -13.84 -15.15 0.00 -392.00 -12.57 0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.60 1.56 0.00 0.00 0.00 2.38 -8.40%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 CAGR
Date 29/06/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 31/01/13 -
Price 0.08 0.065 0.12 0.005 0.005 0.055 0.155 -
P/RPS 0.49 0.18 0.27 0.00 62.63 696.87 1.73 -15.79%
P/EPS -4.77 -5.87 -5.66 0.00 -0.26 -6.25 96.88 -
EY -20.96 -17.04 -17.68 0.00 -392.00 -16.00 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.30 1.33 0.00 0.00 0.00 1.94 0.41%

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