[PARLO] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -31.16%
YoY- 64.47%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Revenue 161,767 32,874 0 0 10 13,894 3,881 66.26%
PBT -11,095 490 -1,316 -1,128 -3,286 2,121 -154 79.13%
Tax -5 -443 0 0 0 -1 -1 24.52%
NP -11,100 47 -1,316 -1,128 -3,286 2,120 -155 78.98%
-
NP to SH -11,395 47 -1,306 -1,128 -3,175 2,121 -154 79.78%
-
Tax Rate - 90.41% - - - 0.05% - -
Total Cost 172,867 32,827 1,316 1,128 3,296 11,774 4,036 66.87%
-
Net Worth 18,201 26,744 0 -8,016 -7,095 7,999 6,000 16.32%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Net Worth 18,201 26,744 0 -8,016 -7,095 7,999 6,000 16.32%
NOSH 364,033 364,033 100,000 100,204 101,363 100,000 100,000 19.25%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
NP Margin -6.86% 0.14% 0.00% 0.00% -32,860.00% 15.26% -3.99% -
ROE -62.60% 0.18% 0.00% 0.00% 0.00% 26.51% -2.57% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
RPS 44.44 11.06 0.00 0.00 0.01 13.89 3.88 39.42%
EPS -3.13 0.02 -1.31 -1.13 -3.13 2.12 -0.15 51.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.00 -0.08 -0.07 0.08 0.06 -2.45%
Adjusted Per Share Value based on latest NOSH - 100,204
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
RPS 26.91 5.47 0.00 0.00 0.00 2.31 0.65 66.10%
EPS -1.90 0.01 -0.22 -0.19 -0.53 0.35 -0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0445 0.00 -0.0133 -0.0118 0.0133 0.01 16.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 -
Price 0.08 0.14 0.005 0.005 0.07 0.19 0.12 -
P/RPS 0.18 1.27 0.00 0.00 709.55 1.37 3.09 -32.12%
P/EPS -2.56 885.16 -0.38 -0.44 -2.23 8.96 -77.92 -37.22%
EY -39.13 0.11 -261.20 -225.14 -44.75 11.16 -1.28 59.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.56 0.00 0.00 0.00 2.38 2.00 -2.99%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/11/12 30/11/11 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 - 31/01/13 31/01/12 -
Price 0.065 0.12 0.005 0.005 0.00 0.155 0.39 -
P/RPS 0.15 1.08 0.00 0.00 0.00 1.12 10.05 -43.62%
P/EPS -2.08 758.71 -0.38 -0.44 0.00 7.31 -253.25 -48.02%
EY -48.16 0.13 -261.20 -225.14 0.00 13.68 -0.39 92.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 0.00 0.00 0.00 1.94 6.50 -19.69%

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