[EURO] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 3.05%
YoY- 11.81%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 66,543 66,641 29,722 39,732 71,093 70,576 69,422 -2.77%
PBT 2,286 -5,242 -14,604 -11,640 -11,746 -10,418 -9,804 -
Tax -798 -304 -416 -596 -869 -858 -800 -0.16%
NP 1,488 -5,546 -15,020 -12,236 -12,615 -11,277 -10,604 -
-
NP to SH 1,598 -5,450 -14,986 -12,248 -12,633 -11,273 -10,586 -
-
Tax Rate 34.91% - - - - - - -
Total Cost 65,055 72,187 44,742 51,968 83,708 81,853 80,026 -12.84%
-
Net Worth 6,182 57,870 54,475 58,886 62,067 66,236 69,391 -79.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 6,182 57,870 54,475 58,886 62,067 66,236 69,391 -79.90%
NOSH 801,900 267,300 267,300 267,300 267,300 267,300 267,300 107.31%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.24% -8.32% -50.53% -30.80% -17.74% -15.98% -15.27% -
ROE 25.85% -9.42% -27.51% -20.80% -20.35% -17.02% -15.26% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 206.98 24.93 11.12 14.86 26.60 26.40 25.97 296.49%
EPS 0.50 -2.04 -5.60 -4.60 -4.73 -4.21 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1923 0.2165 0.2038 0.2203 0.2322 0.2478 0.2596 -18.05%
Adjusted Per Share Value based on latest NOSH - 267,300
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.01 5.02 2.24 2.99 5.35 5.31 5.23 -2.81%
EPS 0.12 -0.41 -1.13 -0.92 -0.95 -0.85 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0047 0.0436 0.041 0.0443 0.0467 0.0499 0.0523 -79.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.90 1.90 1.27 0.45 0.165 0.10 0.11 -
P/RPS 1.40 7.62 11.42 3.03 0.62 0.38 0.42 122.33%
P/EPS 58.34 -93.18 -22.65 -9.82 -3.49 -2.37 -2.78 -
EY 1.71 -1.07 -4.41 -10.18 -28.64 -42.17 -36.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.08 8.78 6.23 2.04 0.71 0.40 0.42 976.60%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 30/06/20 26/02/20 26/11/19 28/08/19 -
Price 4.55 1.66 1.60 1.27 0.20 0.15 0.09 -
P/RPS 2.20 6.66 14.39 8.54 0.75 0.57 0.35 238.70%
P/EPS 91.54 -81.41 -28.54 -27.72 -4.23 -3.56 -2.27 -
EY 1.09 -1.23 -3.50 -3.61 -23.63 -28.12 -44.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.66 7.67 7.85 5.76 0.86 0.61 0.35 1538.39%

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