[ETH] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Announcement Date
16-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -27.99%
YoY- 2.91%
Quarter Report
View:
Show?
Cumulative Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 1,136 4,095 2,614 4,123 975 4,110 2,501 -23.11%
PBT -1,584 -925 -47 -1,624 -1,327 -1,772 -295 75.02%
Tax 0 -34 0 -5 0 17 -119 -
NP -1,584 -959 -47 -1,629 -1,327 -1,755 -414 56.34%
-
NP to SH -1,505 -822 53 -1,669 -1,304 -1,719 -380 58.14%
-
Tax Rate - - - - - - - -
Total Cost 2,720 5,054 2,661 5,752 2,302 5,865 2,915 -2.27%
-
Net Worth 3,437 4,935 5,819 5,745 5,939 7,203 8,242 -25.26%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 3,437 4,935 5,819 5,745 5,939 7,203 8,242 -25.26%
NOSH 245,529 245,529 245,529 245,529 245,529 245,529 245,529 0.00%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin -139.44% -23.42% -1.80% -39.51% -136.10% -42.70% -16.55% -
ROE -43.78% -16.66% 0.91% -29.05% -21.96% -23.86% -4.61% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 0.46 1.67 1.06 1.68 0.41 1.72 1.08 -24.74%
EPS -0.61 -0.33 0.02 -0.68 -0.55 -0.72 -0.16 56.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.014 0.0201 0.0237 0.0234 0.0249 0.0302 0.0356 -26.71%
Adjusted Per Share Value based on latest NOSH - 245,529
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 0.39 1.39 0.89 1.40 0.33 1.39 0.85 -22.85%
EPS -0.51 -0.28 0.02 -0.57 -0.44 -0.58 -0.13 57.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.0167 0.0198 0.0195 0.0202 0.0244 0.028 -25.21%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.165 0.19 0.19 0.19 0.19 0.19 0.195 -
P/RPS 35.66 11.39 17.85 11.31 46.48 11.03 18.05 25.45%
P/EPS -26.92 -56.75 880.20 -27.95 -34.76 -26.36 -118.81 -39.00%
EY -3.71 -1.76 0.11 -3.58 -2.88 -3.79 -0.84 63.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.79 9.45 8.02 8.12 7.63 6.29 5.48 29.06%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/08/22 28/02/22 28/09/21 16/03/21 28/08/20 27/02/20 28/08/19 -
Price 0.165 0.16 0.19 0.00 0.19 0.19 0.19 -
P/RPS 35.66 9.59 17.85 0.00 46.48 11.03 17.59 26.53%
P/EPS -26.92 -47.79 880.20 0.00 -34.76 -26.36 -115.76 -38.47%
EY -3.71 -2.09 0.11 0.00 -2.88 -3.79 -0.86 62.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.79 7.96 8.02 0.00 7.63 6.29 5.34 30.18%

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