[EURO] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 34.95%
YoY- 56.63%
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 59,920 79,179 98,286 129,452 101,144 213,475 179,937 -51.86%
PBT -9,964 -14,440 -9,762 -18,898 -29,500 -9,915 -13,187 -16.99%
Tax -2,820 -5,248 12 12 -16 -1,588 -22 2419.87%
NP -12,784 -19,688 -9,750 -18,886 -29,516 -11,503 -13,209 -2.15%
-
NP to SH -12,784 -19,652 -9,693 -18,826 -29,476 2,403 -13,137 -1.79%
-
Tax Rate - - - - - - - -
Total Cost 72,704 98,867 108,037 148,338 130,660 224,978 193,146 -47.77%
-
Net Worth 67,915 71,444 81,782 79,728 81,911 77,096 40,831 40.25%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 67,915 71,444 81,782 79,728 81,911 77,096 40,831 40.25%
NOSH 1,331,666 1,327,967 1,283,872 1,283,872 1,283,872 1,063,397 881,900 31.51%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -21.34% -24.87% -9.92% -14.59% -29.18% -5.39% -7.34% -
ROE -18.82% -27.51% -11.85% -23.61% -35.99% 3.12% -32.17% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.50 5.96 7.66 10.08 7.88 20.07 20.40 -63.39%
EPS -0.96 -1.48 -0.76 -1.48 -2.32 -1.09 -1.49 -25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0538 0.0637 0.0621 0.0638 0.0725 0.0463 6.63%
Adjusted Per Share Value based on latest NOSH - 1,331,666
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.50 5.95 7.38 9.72 7.60 16.03 13.51 -51.85%
EPS -0.96 -1.48 -0.73 -1.41 -2.21 0.18 -0.99 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0537 0.0614 0.0599 0.0615 0.0579 0.0307 40.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.06 0.075 0.05 0.085 0.075 0.08 0.105 -
P/RPS 1.33 1.26 0.65 0.84 0.95 0.40 0.51 89.13%
P/EPS -6.25 -5.07 -6.62 -5.80 -3.27 35.40 -7.05 -7.69%
EY -16.00 -19.73 -15.10 -17.25 -30.61 2.82 -14.19 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.39 0.78 1.37 1.18 1.10 2.27 -35.27%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 29/08/24 27/05/24 29/02/24 28/11/23 30/08/23 30/05/23 -
Price 0.055 0.08 0.075 0.07 0.08 0.08 0.085 -
P/RPS 1.22 1.34 0.98 0.69 1.02 0.40 0.42 103.18%
P/EPS -5.73 -5.41 -9.93 -4.77 -3.48 35.40 -5.71 0.23%
EY -17.45 -18.50 -10.07 -20.95 -28.70 2.82 -17.52 -0.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.49 1.18 1.13 1.25 1.10 1.84 -29.82%

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