Prophecy International Holdings Ltd

AU:PRO Australia Software - Application
Market Cap
$4.25 Million
AU$6.86 Million AUD
Market Cap Rank
#33029 Global
#1113 in Australia
Share Price
AU$0.09
Change (1 day)
-2.11%
52-Week Range
AU$0.09 - AU$0.52
All Time High
AU$2.40
Categories
Companies in Australia Software - Application Technology AI & Machine Learning
About

Prophecy International Holdings Limited engages in the design, development, and marketing of computer software applications and services in Australia, New Zealand, the Middle East, North America, Europe, and Asia. The company offers Snare, a security analytics platform that converges logs from network, identity, endpoint, application, and other security relevant sources to generate behavioral ale… Read more

Prophecy International Holdings Ltd (PRO) - Net Assets

Latest net assets as of June 2025: AU$1.31 Million AUD

Based on the latest financial reports, Prophecy International Holdings Ltd (PRO) has net assets worth AU$1.31 Million AUD as of June 2025.

Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$17.13 Million) and total liabilities (AU$15.82 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.

Key Net Assets Metrics

Metric Value
Current Net Assets AU$1.31 Million
% of Total Assets 7.66%
Annual Growth Rate -5.29%
5-Year Change -86.01%
10-Year Change -92.49%
Growth Volatility 48.65

Prophecy International Holdings Ltd - Net Assets Trend (1998–2025)

This chart illustrates how Prophecy International Holdings Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.

Annual Net Assets for Prophecy International Holdings Ltd (1998–2025)

The table below shows the annual net assets of Prophecy International Holdings Ltd from 1998 to 2025.

Year Net Assets Change
2025-06-30 AU$1.31 Million -83.81%
2024-06-30 AU$8.10 Million -33.06%
2023-06-30 AU$12.10 Million -17.99%
2022-06-30 AU$14.76 Million +57.37%
2021-06-30 AU$9.38 Million -6.61%
2020-06-30 AU$10.04 Million -36.40%
2019-06-30 AU$15.79 Million -8.87%
2018-06-30 AU$17.32 Million -4.54%
2017-06-30 AU$18.15 Million +3.84%
2016-06-30 AU$17.48 Million +109.43%
2015-06-30 AU$8.35 Million +9.78%
2014-06-30 AU$7.60 Million +17.77%
2013-06-30 AU$6.46 Million -4.45%
2012-06-30 AU$6.76 Million +9.37%
2011-06-30 AU$6.18 Million -5.01%
2010-06-30 AU$6.50 Million -11.01%
2009-06-30 AU$7.31 Million +30.55%
2008-06-30 AU$5.60 Million +13.90%
2007-06-30 AU$4.91 Million +30.54%
2006-06-30 AU$3.76 Million -11.41%
2005-06-30 AU$4.25 Million -11.88%
2004-06-30 AU$4.82 Million -7.09%
2003-06-30 AU$5.19 Million -45.71%
2002-06-30 AU$9.56 Million -25.10%
2001-06-30 AU$12.76 Million -27.59%
2000-06-30 AU$17.63 Million +180.97%
1999-06-30 AU$6.27 Million +10.14%
1998-06-30 AU$5.70 Million --

Equity Component Analysis

This analysis shows how different components contribute to Prophecy International Holdings Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.

Equity Composition Insights

  • Retained earnings have decreased by 1801.0% over the analyzed period, potentially due to dividend distributions or operating losses.

Current Equity Component Breakdown (June 2025)

Component Amount Percentage
Common Stock AU$35.96 Million 2438.08%
Other Comprehensive Income AU$-703.92K -47.72%
Total Equity AU$1.48 Million 100.00%

Prophecy International Holdings Ltd Competitors by Market Cap

The table below lists competitors of Prophecy International Holdings Ltd ranked by their market capitalization.

Company Market Cap
Bangun Karya Perkasa Jaya
JK:KRYA
 		$2.98 Million
ImagineAR Inc
OTCQB:IPNFF
 		$2.98 Million
STRYKER
BE:SYK
 		$2.98 Million
CIENA (CIE1.SG)
STU:CIE1
 		$2.98 Million
FalconStor Software Inc
PINK:FALC
 		$2.97 Million
INVEX Therapeutics Ltd
AU:IXC
 		$2.97 Million
Sygnia Ltd
JSE:SYG
 		$2.97 Million
Smart Powerr Corp
NASDAQ:CREG
 		$2.97 Million

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Prophecy International Holdings Ltd's equity between the two most recent reporting periods.

Equity Growth Insights

  • From 2024 to 2025, total equity changed from 8,275,867 to 1,475,071, a change of -6,800,796 (-82.2%).
  • Net loss of 6,487,759 reduced equity.
  • Other comprehensive income decreased equity by 454,097.
  • Other factors increased equity by 141,060.

Equity Change Factors (2024 to 2025)

Factor Impact Contribution
Net Income AU$-6.49 Million -439.83%
Other Comprehensive Income AU$-454.10K -30.78%
Other Changes AU$141.06K +9.56%
Total Change AU$- -82.18%

Book Value vs Market Value Analysis

This analysis compares Prophecy International Holdings Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.

Valuation Insights

  • Current price-to-book ratio: 4.65x
  • The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
  • The price-to-book ratio has increased from 0.70x to 4.65x over the analyzed period, suggesting growing market confidence.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
1998-06-30 AU$0.13 AU$0.09 x
1999-06-30 AU$0.16 AU$0.09 x
2000-06-30 AU$0.42 AU$0.09 x
2001-06-30 AU$0.27 AU$0.09 x
2002-06-30 AU$0.22 AU$0.09 x
2003-06-30 AU$0.12 AU$0.09 x
2004-06-30 AU$0.11 AU$0.09 x
2005-06-30 AU$0.10 AU$0.09 x
2006-06-30 AU$0.09 AU$0.09 x
2007-06-30 AU$0.11 AU$0.09 x
2008-06-30 AU$0.12 AU$0.09 x
2009-06-30 AU$0.16 AU$0.09 x
2010-06-30 AU$0.14 AU$0.09 x
2011-06-30 AU$0.13 AU$0.09 x
2012-06-30 AU$0.14 AU$0.09 x
2013-06-30 AU$0.13 AU$0.09 x
2014-06-30 AU$0.14 AU$0.09 x
2015-06-30 AU$0.15 AU$0.09 x
2016-06-30 AU$0.28 AU$0.09 x
2017-06-30 AU$0.29 AU$0.09 x
2018-06-30 AU$0.28 AU$0.09 x
2019-06-30 AU$0.25 AU$0.09 x
2020-06-30 AU$0.16 AU$0.09 x
2021-06-30 AU$0.15 AU$0.09 x
2022-06-30 AU$0.21 AU$0.09 x
2023-06-30 AU$0.17 AU$0.09 x
2024-06-30 AU$0.11 AU$0.09 x
2025-06-30 AU$0.02 AU$0.09 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Prophecy International Holdings Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.

Capital Efficiency Insights

  • Current Return on Equity (ROE): -439.83%
  • The company may be facing challenges in efficiently utilizing shareholder equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: -29.59%
  • • Asset Turnover: 1.28x
  • • Equity Multiplier: 11.62x
  • Recent ROE (-439.83%) is below the historical average (-19.60%), suggesting potential challenges in capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
1998 0.00% 0.00% 0.00x 2.00x AU$-528.59K
1999 -0.05% 0.00% 0.00x 1.79x AU$-630.04K
2000 0.02% 0.03% 0.56x 1.23x AU$-1.76 Million
2001 -38.39% -49.30% 0.59x 1.31x AU$-6.18 Million
2002 -33.50% -36.36% 0.72x 1.28x AU$-4.16 Million
2003 -86.96% -71.61% 0.87x 1.39x AU$-5.03 Million
2004 0.02% 0.02% 0.70x 1.25x AU$-497.82K
2005 0.55% 0.52% 0.77x 1.37x AU$-419.57K
2006 -7.97% -9.34% 0.64x 1.33x AU$-676.49K
2007 41.47% 40.57% 0.79x 1.29x AU$1.55 Million
2008 35.01% 35.35% 0.80x 1.24x AU$1.40 Million
2009 50.47% 60.23% 0.66x 1.27x AU$2.96 Million
2010 5.12% 6.87% 0.60x 1.24x AU$-317.14K
2011 -0.15% -0.19% 0.61x 1.23x AU$-626.72K
2012 11.88% 12.09% 0.76x 1.29x AU$126.71K
2013 19.66% 18.42% 0.79x 1.34x AU$623.50K
2014 11.53% 13.21% 0.68x 1.28x AU$120.31K
2015 27.25% 23.62% 0.78x 1.47x AU$1.48 Million
2016 13.58% 19.54% 0.52x 1.34x AU$633.63K
2017 10.75% 21.46% 0.39x 1.27x AU$138.55K
2018 -4.15% -6.78% 0.46x 1.33x AU$-2.49 Million
2019 -8.67% -11.55% 0.53x 1.42x AU$-3.01 Million
2020 -53.07% -40.50% 0.68x 1.92x AU$-6.54 Million
2021 -20.53% -15.38% 0.70x 1.90x AU$-2.94 Million
2022 -11.46% -10.43% 0.59x 1.87x AU$-3.21 Million
2023 -20.25% -12.69% 0.68x 2.34x AU$-3.72 Million
2024 -51.23% -18.54% 0.92x 3.00x AU$-5.07 Million
2025 -439.83% -29.59% 1.28x 11.62x AU$-6.64 Million

Industry Comparison

This section compares Prophecy International Holdings Ltd's net assets metrics with peer companies in the Software - Application industry.

Industry Context

  • Industry: Software - Application
  • Average net assets among peers: $16,854,589
  • Average return on equity (ROE) among peers: -153.62%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Prophecy International Holdings Ltd (PRO) AU$1.31 Million 0.00% 12.06x $2.97 Million
One Click Group Ltd (1CG) $3.18 Million -217.18% 0.32x $5.25 Million
Thrive Tribe Technologies Ltd (1TT) $118.58K -1191.23% 2.04x $300.18K
Pointerra Ltd (3DP) $-405.80K 0.00% 0.00x $12.42 Million
8COMMON Ltd (8CO) $6.31 Million 6.08% 0.27x $1.47 Million
Adacel Tech Ltd (ADA) $10.52 Million 7.02% 1.02x $10.91 Million
Aeeris Ltd (AER) $584.79K -43.08% 0.80x $1.76 Million
Aerometrex Ltd (AMX) $37.60 Million -0.78% 0.33x $5.49 Million
Assetowl Ltd (AO1) $2.71 Million -52.24% 0.05x $577.74K
Bridge Saas Ltd (BGE) $1.93 Million -58.39% 1.02x $176.99K
Bravura Solutions Ltd (BVS) $105.98 Million 13.61% 0.72x $394.35 Million