[EURO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -74.77%
YoY- -39.82%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,144 88,207 65,926 43,680 22,936 64,914 45,331 -36.14%
PBT -1,589 -2,745 -3,572 -3,789 -2,217 -4,889 -4,225 -47.92%
Tax 20 1,218 650 727 465 1,375 1,056 -92.91%
NP -1,569 -1,527 -2,922 -3,062 -1,752 -3,514 -3,169 -37.44%
-
NP to SH -1,569 -1,527 -2,922 -3,062 -1,752 -3,514 -3,169 -37.44%
-
Tax Rate - - - - - - - -
Total Cost 24,713 89,734 68,848 46,742 24,688 68,428 48,500 -36.23%
-
Net Worth 64,701 66,549 64,753 64,804 66,511 68,012 68,080 -3.33%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 64,701 66,549 64,753 64,804 66,511 68,012 68,080 -3.33%
NOSH 80,876 81,157 80,941 81,005 81,111 80,967 81,048 -0.14%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -6.78% -1.73% -4.43% -7.01% -7.64% -5.41% -6.99% -
ROE -2.43% -2.29% -4.51% -4.73% -2.63% -5.17% -4.65% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.62 108.69 81.45 53.92 28.28 80.17 55.93 -36.05%
EPS -1.94 -1.89 -3.61 -3.78 -2.16 -4.34 -3.91 -37.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.80 0.80 0.82 0.84 0.84 -3.20%
Adjusted Per Share Value based on latest NOSH - 80,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.74 6.64 4.96 3.29 1.73 4.89 3.41 -36.17%
EPS -0.12 -0.11 -0.22 -0.23 -0.13 -0.26 -0.24 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0501 0.0488 0.0488 0.0501 0.0512 0.0513 -3.41%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.36 0.34 0.43 0.46 0.54 0.45 -
P/RPS 1.40 0.33 0.42 0.80 1.63 0.67 0.80 45.26%
P/EPS -20.62 -19.13 -9.42 -11.38 -21.30 -12.44 -11.51 47.55%
EY -4.85 -5.23 -10.62 -8.79 -4.70 -8.04 -8.69 -32.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.43 0.54 0.56 0.64 0.54 -5.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 30/11/10 26/08/10 26/05/10 25/02/10 30/11/09 -
Price 0.28 0.55 0.35 0.43 0.45 0.50 0.50 -
P/RPS 0.98 0.51 0.43 0.80 1.59 0.62 0.89 6.63%
P/EPS -14.43 -29.23 -9.70 -11.38 -20.83 -11.52 -12.79 8.38%
EY -6.93 -3.42 -10.31 -8.79 -4.80 -8.68 -7.82 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.67 0.44 0.54 0.55 0.60 0.60 -30.20%

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