[PARLO] YoY Quarter Result on 30-Sep-2015 [#3]

Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -34.62%
YoY- 94.41%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 29,051 0 0 0 20 660 4,220 35.58%
PBT -11,315 -200 -216 -35 -626 -1,836 1,391 -
Tax 524 0 0 0 0 0 0 -
NP -10,791 -200 -216 -35 -626 -1,836 1,391 -
-
NP to SH -10,779 -200 -216 -35 -626 -1,836 1,391 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 39,842 200 216 35 646 2,496 2,829 51.79%
-
Net Worth 21,841 -10,000 -8,836 -6,125 -2,980 4,989 9,006 15.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 21,841 -10,000 -8,836 -6,125 -2,980 4,989 9,006 15.00%
NOSH 364,033 100,000 100,000 87,500 99,365 99,782 100,071 22.60%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin -37.15% 0.00% 0.00% 0.00% -3,130.00% -278.18% 32.96% -
ROE -49.35% 0.00% 0.00% 0.00% 0.00% -36.80% 15.44% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 7.98 0.00 0.00 0.00 0.02 0.66 4.22 10.57%
EPS -2.96 -0.20 -0.22 -0.04 -0.63 -1.84 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 -0.10 -0.09 -0.07 -0.03 0.05 0.09 -6.19%
Adjusted Per Share Value based on latest NOSH - 87,500
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 4.83 0.00 0.00 0.00 0.00 0.11 0.70 35.63%
EPS -1.79 -0.03 -0.04 -0.01 -0.10 -0.31 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 -0.0166 -0.0147 -0.0102 -0.005 0.0083 0.015 14.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/05/14 31/05/13 31/05/12 -
Price 0.095 0.005 0.005 0.05 0.05 0.185 1.32 -
P/RPS 1.19 0.00 0.00 0.00 248.41 27.97 31.30 -40.30%
P/EPS -3.21 -2.50 -2.27 -125.00 -7.94 -10.05 94.96 -
EY -31.17 -40.00 -44.00 -0.80 -12.60 -9.95 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.00 0.00 0.00 0.00 3.70 14.67 -29.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/11/18 29/11/17 24/11/16 20/11/15 31/07/14 31/07/13 06/07/12 -
Price 0.095 0.005 0.005 0.045 0.05 0.15 1.85 -
P/RPS 1.19 0.00 0.00 0.00 248.41 22.68 43.87 -43.40%
P/EPS -3.21 -2.50 -2.27 -112.50 -7.94 -8.15 133.09 -
EY -31.17 -40.00 -44.00 -0.89 -12.60 -12.27 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.00 0.00 0.00 0.00 3.00 20.56 -33.29%

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