[PARLO] YoY Quarter Result on 30-Sep-2020 [#3]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 10.02%
YoY- -180.89%
View:
Show?
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 775 29,969 29,051 0 0 0 20 78.04%
PBT -2,193 -805 -11,315 -200 -216 -35 -626 21.86%
Tax -117 -40 524 0 0 0 0 -
NP -2,310 -845 -10,791 -200 -216 -35 -626 22.86%
-
NP to SH -2,264 -806 -10,779 -200 -216 -35 -626 22.47%
-
Tax Rate - - - - - - - -
Total Cost 3,085 30,814 39,842 200 216 35 646 27.96%
-
Net Worth 10,920 14,561 21,841 -10,000 -8,836 -6,125 -2,980 -
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 -6,125 -2,980 -
NOSH 364,033 364,033 364,033 100,000 100,000 87,500 99,365 22.72%
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 -298.06% -2.82% -37.15% 0.00% 0.00% 0.00% -3,130.00% -
ROE -20.73% -5.54% -49.35% 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 0.21 8.23 7.98 0.00 0.00 0.00 0.02 44.90%
EPS -0.62 -0.22 -2.96 -0.20 -0.22 -0.04 -0.63 -0.25%
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 - 364,033
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 CAGR
RPS 0.13 4.99 4.83 0.00 0.00 0.00 0.00 -
EPS -0.38 -0.13 -1.79 -0.03 -0.04 -0.01 -0.10 23.43%
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 -0.0102 -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 162.05 0.97 1.19 0.00 0.00 0.00 248.41 -6.51%
P/EPS -55.47 -36.13 -3.21 -2.50 -2.27 -125.00 -7.94 35.88%
EY -1.80 -2.77 -31.17 -40.00 -44.00 -0.80 -12.60 -26.43%
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 220.77 1.21 1.19 0.00 0.00 0.00 248.41 -1.84%
P/EPS -75.57 -45.17 -3.21 -2.50 -2.27 -112.50 -7.94 42.67%
EY -1.32 -2.21 -31.17 -40.00 -44.00 -0.89 -12.60 -29.94%
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