[PARLO] YoY TTM 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- -9.7%
YoY- -580.99%
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/05/14 31/05/13 CAGR
Revenue 163,430 106,239 0 0 2 63 6,547 66.14%
PBT -1,385 -8,971 -911 -1,944 -284 -1,146 -3,592 -13.96%
Tax -682 81 0 0 0 0 0 -
NP -2,067 -8,890 -911 -1,944 -284 -1,146 -3,592 -8.35%
-
NP to SH -2,013 -9,197 -911 -1,934 -284 -1,146 -3,592 -8.73%
-
Tax Rate - - - - - - - -
Total Cost 165,497 115,129 911 1,944 286 1,209 10,139 55.37%
-
Net Worth 14,561 21,841 -10,000 -8,836 -6,125 -2,980 4,989 18.41%
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 -6,125 -2,980 4,989 18.41%
NOSH 364,033 364,033 100,000 98,181 87,500 99,365 99,782 22.65%
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 -1.26% -8.37% 0.00% 0.00% -14,200.00% -1,819.05% -54.86% -
ROE -13.82% -42.11% 0.00% 0.00% 0.00% 0.00% -72.00% -
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 44.89 29.18 0.00 0.00 0.00 0.06 6.56 35.45%
EPS -0.55 -2.53 -0.91 -1.97 -0.32 -1.15 -3.60 -25.65%
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 27.19 17.67 0.00 0.00 0.00 0.01 1.09 66.13%
EPS -0.33 -1.53 -0.15 -0.32 -0.05 -0.19 -0.60 -9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0363 -0.0166 -0.0147 -0.0102 -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 0.18 0.33 0.00 0.00 2,187.50 78.86 2.82 -35.22%
P/EPS -14.47 -3.76 -0.55 -0.25 -15.40 -4.34 -5.14 17.74%
EY -6.91 -26.59 -182.20 -393.96 -6.49 -23.07 -19.46 -15.07%
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 - 31/07/13 -
Price 0.10 0.095 0.005 0.005 0.045 0.00 0.15 -
P/RPS 0.22 0.33 0.00 0.00 1,968.75 0.00 2.29 -30.90%
P/EPS -18.08 -3.76 -0.55 -0.25 -13.86 0.00 -4.17 26.04%
EY -5.53 -26.59 -182.20 -393.96 -7.21 0.00 -24.00 -20.67%
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