PARLO | PARLO BERHAD
0.100 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Feb 24 | 31 Dec 23 | Other | 31 Dec 23 | 41.83 | 2.04 | 2.91 | 7.0% | 0.00 | 0.48 | 118.0% | 113.3% | 223.9% | 4510.6% | ||||||||
| 23 Nov 23 | 30 Sep 23 | Other | 31 Dec 23 | 19.19 | -2.65 | -2.35 | -12.2% | 0.00 | -0.40 | 3.4% | 79.6% | 69.8% | 74.5% | ||||||||
| 24 Aug 23 | 30 Jun 23 | Other | 31 Dec 23 | 19.86 | -1.59 | -1.38 | -7.0% | 0.00 | -0.26 | 25.7% | 25.3% | 34.1% | 73.0% | ||||||||
| 23 May 23 | 31 Mar 23 | Other | 31 Dec 23 | 15.80 | -3.43 | -2.10 | -13.3% | 0.00 | -0.45 | 19.4% | 78.1% | 3080.3% | 758.0% | ||||||||
| 22 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 19.61 | -0.64 | -0.07 | -0.3% | 0.00 | -0.01 | 83.5% | 19.5% | 95.1% | 96.8% | ||||||||
| 22 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 10.69 | -1.32 | -1.35 | -12.6% | 0.00 | -0.29 | 59.8% | 1882.4% | 73.7% | 28.5% | ||||||||
| 30 Aug 22 | 30 Jun 22 | Other | 30 Jun 22 | 26.60 | -4.57 | -5.12 | -19.2% | 0.00 | -1.09 | 63.2% | 139894.7% | 1704.4% | 187.4% | ||||||||
| 26 May 22 | 31 Mar 22 | Other | 30 Jun 22 | 72.23 | 3.83 | 0.32 | 0.4% | 0.00 | 0.07 | 196.7% | 81256.2% | 115.6% | 118.4% | ||||||||
| 25 Feb 22 | 31 Dec 21 | Other | 30 Jun 22 | 24.35 | -0.47 | -2.05 | -8.4% | 0.00 | -0.48 | 4417.1% | 7804.9% | 8.7% | 44.4% | ||||||||
| 26 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 0.54 | -1.84 | -1.88 | -349.5% | 0.00 | -0.47 | 2736.8% | 30.4% | 5.8% | 16.8% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 0.02 | -1.78 | -1.78 | -9373.7% | 0.00 | -0.44 | 121.3% | 86.9% | 2.7% | 29.2% | ||||||||
| 28 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | -0.09 | -1.73 | -1.73 | 1948.3% | 0.00 | -0.43 | 128.9% | 100.6% | 52.9% | 13.6% | ||||||||
| 31 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 0.31 | -1.89 | -3.68 | -1195.5% | 0.00 | -1.01 | 60.3% | 99.4% | 62.6% | 5936.1% | ||||||||
| 27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 0.78 | -2.19 | -2.26 | -292.1% | 0.00 | -0.62 | 434.5% | 97.4% | 10.0% | 180.9% | ||||||||
| 27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 0.14 | -2.57 | -2.52 | -1735.2% | 0.00 | -0.69 | 99.0% | 99.7% | 64.9% | 480.1% | ||||||||
| 29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 14.78 | -1.58 | -1.53 | -10.3% | 0.00 | -0.42 | 73.1% | 55.1% | 2401.6% | 51.4% | ||||||||
| 27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 55.00 | 0.31 | -0.06 | -0.1% | 0.00 | -0.02 | 83.5% | 0.9% | 92.4% | 92.9% | ||||||||
| 27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 29.97 | -0.81 | -0.81 | -2.7% | 0.00 | -0.22 | 33.5% | 3.2% | 221.8% | 92.5% | ||||||||
| 28 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 45.06 | 0.77 | 0.66 | 1.5% | 0.00 | 0.18 | 37.0% | 1.7% | 165.7% | 47.2% | ||||||||
| 31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 32.90 | -1.02 | -1.01 | -3.1% | 0.00 | -0.28 | 40.7% | 0.1% | 17.1% | 36.0% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 55.51 | -0.33 | -0.86 | -1.6% | 0.00 | -0.24 | 91.1% | 0.0 | 92.0% | 145.2% | ||||||||
| 26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 29.05 | -11.31 | -10.78 | -37.1% | 0.00 | -2.96 | 34.4% | 0.0 | 960.3% | 5289.5% | ||||||||
| 24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 44.31 | 1.57 | 1.25 | 2.8% | 0.00 | 0.34 | 34.8% | 0.0 | 179.5% | 1628.0% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 32.87 | -1.58 | -1.58 | -4.8% | 0.00 | -0.53 | 0.0 | 0.0 | 182.7% | 729.5% | ||||||||
| 14 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 0.00 | 2.35 | 1.91 | 0.0% | 0.00 | 1.96 | 0.0 | 0.0 | 1052.5% | 533.9% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 0.00 | -0.20 | -0.20 | 0.0% | 0.00 | -0.20 | 0.0 | 0.0 | 143.9% | 7.4% | ||||||||
| 28 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 0.00 | -0.08 | -0.08 | 0.0% | 0.00 | -0.08 | 0.0 | 0.0 | 56.8% | 87.6% | ||||||||
| 31 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 0.00 | -0.19 | -0.19 | 0.0% | 0.00 | -0.19 | 0.0 | 0.0 | 56.7% | 61.3% | ||||||||
| 27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 0.00 | -0.44 | -0.44 | 0.0% | 0.00 | -0.44 | 0.0 | 0.0 | 103.2% | 23.8% | ||||||||
| 24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 0.00 | -0.22 | -0.22 | 0.0% | 0.00 | -0.22 | 0.0 | 0.0 | 67.3% | 517.1% | ||||||||
| 29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 0.00 | -0.66 | -0.66 | 0.0% | 0.00 | -0.66 | 0.0 | 0.0 | 34.6% | 2442.3% | ||||||||
| 31 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 0.00 | -0.49 | -0.49 | 0.0% | 0.00 | -0.49 | 0.0 | 100.0% | 14.8% | 120.2% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 0.00 | -0.58 | -0.58 | 0.0% | 0.00 | -0.58 | 0.0 | 0.0 | 1545.7% | 13.6% | ||||||||
| 20 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 0.00 | -0.04 | -0.04 | 0.0% | 0.00 | -0.04 | 0.0 | 100.0% | 34.6% | 98.8% | ||||||||
| 28 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 0.00 | -0.03 | -0.03 | 0.0% | 0.00 | -0.03 | 100.0% | 100.0% | 88.3% | 95.9% | ||||||||
| 29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 0.00 | -0.22 | -0.22 | -11150.0% | 0.00 | -0.22 | 0.0 | 90.0% | 56.0% | 64.4% | ||||||||
| 26 Feb 15 | 31/12/14 | Other | 31/12/14 | 0.00 | -0.51 | -0.51 | 0.0% | 0.00 | -0.51 | 100.0% | 100.0% | 82.8% | 2.5% | ||||||||
| 17 Feb 15 | 30/11/14 | Other | 31/12/14 | 0.01 | -3.06 | -2.95 | -36900.0% | 0.00 | -3.06 | 42.9% | 92.7% | 364.9% | 57.9% |
Historical Dividends
Financial Ratios
| EPS | -0.49 sen |
| Trailing PE (Sector Median: 14.6) | 0.0 |
| PEG | 0.0 |
| Altman Z | 2.0 |
| Beaver | -0.367 |
| Current Ratio | 3.66 |
| Debt-Equity (DE) Ratio | 0.34 |
| FCF Yield | -7.87 % |
| Revenue QoQ | 117.96 % |
| Revenue YoY | 113.33% |
| Profit QoQ | 223.87 % |
| Profit YoY | 4510.61 % |
| Profit Margin (Sector Median: 3.7) | -3.02 % |
| ROE (ROIC: -8.51) | -8.95 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.7) | |
| ROE (ROIC: -8.51) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.05 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 2.91 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
MR CHOW ZEE NENG reduced 2970000.0 units announced on 25 Jan 2022 at ~RM0.16
MR TAN KAY YEN reduced 14584000.0 units announced on 25 Jan 2022 at ~RM0.16
MR CHOW ZEE NENG reduced 683626.0 units announced on 06 Jan 2022 at ~RM0.14
MR TAN KAY YEN added 9600000.0 units announced on 29 Dec 2021 at ~RM0.145
MR WING KWONG @ CHAN WING KWONG added 2642800.0 units announced on 14 Oct 2021 at ~RM0.245
MR WING KWONG @ CHAN WING KWONG added 100000.0 units announced on 17 Sep 2021 at ~RM0.195
MR WING KWONG @ CHAN WING KWONG added 300000.0 units announced on 12 Aug 2021 at ~RM0.155
MR WING KWONG @ CHAN WING KWONG added 50000.0 units announced on 05 Aug 2021 at ~RM0.195
MR WING KWONG @ CHAN WING KWONG added 50000.0 units announced on 19 Jul 2021 at ~RM0.205
MR WING KWONG @ CHAN WING KWONG added 200000.0 units announced on 02 Jun 2021 at ~RM0.205
MR WING KWONG @ CHAN WING KWONG reduced 100000.0 units announced on 02 Mar 2021 at ~RM0.305
MR WING KWONG @ CHAN WING KWONG reduced 50000.0 units announced on 25 Feb 2021 at ~RM0.35
MR WING KWONG @ CHAN WING KWONG added 200000.0 units announced on 19 Feb 2021 at ~RM0.285
MR WING KWONG @ CHAN WING KWONG reduced 200000.0 units announced on 28 Oct 2020 at ~RM0.505
MR WING KWONG @ CHAN WING KWONG reduced 400000.0 units announced on 15 Sep 2020 at ~RM0.32
MR WING KWONG @ CHAN WING KWONG reduced 1100000.0 units announced on 11 Sep 2020 at ~RM0.285
Summary
Market Cap: 60 M.
Number of Shares: 601 M.
Adjusted Float: 69.1%.
Stock highly correlated with
SYSTECH (91%)
CGB (90%)
HSSEB (90%)
RCECAP (90%)
Parlo Berhad (formerly known as Cybertowers Berhad), an investment holding company, provides travel and ticketing agency services for airline companies in Malaysia. The company offers a range of travel products and services for outbound and inbound leisure travel. It also provides corporate business and leisure travel services; and handles meetings, incentives, conferences, and events for its corporate travel customers. In addition, the company is involved in the retail and wholesale of airline tickets to its corporate travel customers and travel agents; and provision of ancillary travel services, including visa applications, travel insurance, ground transfers, and other travel support services to leisure and corporate travel customers for inbound and outbound travel. Further, it offers mobile subscriber identity module cards. The company is headquartered in Kuala Lumpur, Malaysia.
Sectors: Consumer Products & Services, Travel, Leisure & Hospitality, Post MCO, Penny Stocks
Share Registrar: WORKSHIRE SHARE REGISTRATION SDN BHD
Code: 0022
Website: http://www.parlogroup.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| PARLO-WA | 0.03 | 0.1 | 30.0% | 15-Oct-2026 |
Top Shareholdings
Updated on 30-Sep-2022
| Shareholder | % | Value (M) |
|---|---|---|
| Lkl Advance Metal Tech Sdn Bhd | 19.01% | 11.43 |
| Sanston Financial Group Ltd | 6.91% | 4.15 |
| Datuk Chong Loong Men | 6.56% | 3.94 |
| Yan Foong Sdn Bhd | 5.02% | 3.02 |
| Perusahaam Saudee Sdn Bhd | 4.42% | 2.66 |
| Loh Teck Wah | 3.41% | 2.05 |
| Parlo Berhad | 1.47% | 0.88 |
| Chan Kok Seong | 1.29% | 0.78 |
| Foo Yuk Meng | 0.95% | 0.57 |
| Chow Kok Yin | 0.94% | 0.57 |
| Chuah Soo Lee | 0.8% | 0.48 |
| Wing Kwong @ Chan Wing Kwong | 0.79% | 0.47 |
| Song Teik Sun | 0.68% | 0.41 |
| Dms Global Sdn Bhd | 0.67% | 0.4 |
| Yap Yoon Wah | 0.65% | 0.39 |
| Lim Mei Lan | 0.6% | 0.36 |
| Joo Soon Hoe | 0.58% | 0.35 |
| Lim Poh Chuw | 0.55% | 0.33 |
| Chew Yoon Kiat | 0.53% | 0.32 |
| Ho Seng Loong | 0.49% | 0.29 |
| Jeffrey Yong Chee Kong | 0.49% | 0.29 |
| Bank Julius Baer & Co Ltd | 0.48% | 0.29 |
| Teow Wooi Huat | 0.45% | 0.27 |
| Fami Taufeq Bin Fakarudin | 0.43% | 0.26 |
| Mettiz Capital Sdn Bhd | 0.43% | 0.26 |
| Lee Wai Keat | 0.4% | 0.24 |
| Tan Boon Onn | 0.38% | 0.23 |
| Jason Yong Teck Sinh | 0.37% | 0.22 |
| Chan Yee Kuan | 0.37% | 0.22 |