[PARLO] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -0.82%
YoY- 31.06%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 77,188 0 0 10 465 10,107 7,625 44.09%
PBT 2,144 -927 -1,763 -3,312 -4,857 -365 838 15.97%
Tax -443 0 0 0 0 0 -2 134.48%
NP 1,701 -927 -1,763 -3,312 -4,857 -365 836 11.86%
-
NP to SH 1,382 -927 -1,763 -3,201 -4,643 -365 838 8.21%
-
Tax Rate 20.66% - - - - - 0.24% -
Total Cost 75,487 927 1,763 3,322 5,322 10,472 6,789 46.24%
-
Net Worth 32,762 -10,000 -9,013 -6,066 -2,000 6,981 6,999 27.57%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 32,762 -10,000 -9,013 -6,066 -2,000 6,981 6,999 27.57%
NOSH 364,033 100,000 100,151 86,666 100,000 99,735 99,999 22.61%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 2.20% 0.00% 0.00% -33,120.00% -1,044.52% -3.61% 10.96% -
ROE 4.22% 0.00% 0.00% 0.00% 0.00% -5.23% 11.97% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 21.20 0.00 0.00 0.01 0.46 10.13 7.63 17.49%
EPS 0.38 -0.93 -1.76 -3.69 -4.64 -0.37 0.84 -11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 -0.10 -0.09 -0.07 -0.02 0.07 0.07 4.04%
Adjusted Per Share Value based on latest NOSH - 86,666
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 12.84 0.00 0.00 0.00 0.08 1.68 1.27 44.06%
EPS 0.23 -0.15 -0.29 -0.53 -0.77 -0.06 0.14 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 -0.0166 -0.015 -0.0101 -0.0033 0.0116 0.0116 27.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 -
Price 0.10 0.005 0.005 0.055 0.055 0.135 0.73 -
P/RPS 0.47 0.00 0.00 476.67 11.83 1.33 9.57 -37.84%
P/EPS 26.34 -0.54 -0.28 -1.49 -1.18 -36.89 87.11 -17.20%
EY 3.80 -185.40 -352.07 -67.15 -84.42 -2.71 1.15 20.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 0.00 0.00 0.00 1.93 10.43 -29.77%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 28/02/14 28/02/13 29/02/12 CAGR
Date 24/08/18 28/08/17 29/08/16 28/08/15 - 30/04/13 30/04/12 -
Price 0.105 0.005 0.005 0.045 0.00 0.14 0.96 -
P/RPS 0.50 0.00 0.00 390.00 0.00 1.38 12.59 -39.89%
P/EPS 27.66 -0.54 -0.28 -1.22 0.00 -38.25 114.56 -20.08%
EY 3.62 -185.40 -352.07 -82.08 0.00 -2.61 0.87 25.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 0.00 0.00 0.00 2.00 13.71 -32.18%

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