[PARLO] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -18.75%
YoY- -381.69%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Revenue 107,923 106,239 0 0 2 171 3,708 70.22%
PBT -1,055 -11,319 -388 -1,368 -284 -3,015 -3,302 -16.47%
Tax -153 202 0 0 0 0 0 -
NP -1,208 -11,117 -388 -1,368 -284 -3,015 -3,302 -14.67%
-
NP to SH -1,152 -11,102 -388 -1,368 -284 -3,015 -3,302 -15.30%
-
Tax Rate - - - - - - - -
Total Cost 109,131 117,356 388 1,368 286 3,186 7,010 54.21%
-
Net Worth 14,561 21,841 -10,000 -8,836 -7,099 -2,995 5,003 18.36%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Net Worth 14,561 21,841 -10,000 -8,836 -7,099 -2,995 5,003 18.36%
NOSH 364,033 364,033 100,000 100,000 101,428 99,834 100,060 22.60%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
NP Margin -1.12% -10.46% 0.00% 0.00% -14,200.00% -1,763.16% -89.05% -
ROE -7.91% -50.83% 0.00% 0.00% 0.00% 0.00% -66.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
RPS 29.65 29.18 0.00 0.00 0.00 0.17 3.71 38.81%
EPS -0.32 -3.11 -0.39 -1.37 -0.28 -3.02 -3.30 -30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.06 -0.10 -0.09 -0.07 -0.03 0.05 -3.46%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
RPS 17.95 17.67 0.00 0.00 0.00 0.03 0.62 70.08%
EPS -0.19 -1.85 -0.06 -0.23 -0.05 -0.50 -0.55 -15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0363 -0.0166 -0.0147 -0.0118 -0.005 0.0083 18.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/05/14 31/05/13 -
Price 0.08 0.095 0.005 0.005 0.05 0.05 0.185 -
P/RPS 0.27 0.33 0.00 0.00 2,535.71 29.19 4.99 -36.88%
P/EPS -25.28 -3.12 -1.29 -0.36 -17.86 -1.66 -5.61 26.81%
EY -3.96 -32.10 -77.60 -278.67 -5.60 -60.40 -17.84 -21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.58 0.00 0.00 0.00 0.00 3.70 -9.25%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Date 27/11/19 26/11/18 29/11/17 24/11/16 20/11/15 31/07/14 31/07/13 -
Price 0.10 0.095 0.005 0.005 0.045 0.05 0.15 -
P/RPS 0.34 0.33 0.00 0.00 2,282.14 29.19 4.05 -32.35%
P/EPS -31.60 -3.12 -1.29 -0.36 -16.07 -1.66 -4.55 35.77%
EY -3.16 -32.10 -77.60 -278.67 -6.22 -60.40 -22.00 -26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.58 0.00 0.00 0.00 0.00 3.00 -2.83%

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