[EURO] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -59.74%
YoY- -299.57%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 14,861 9,933 71,093 52,932 34,711 17,816 100,033 -71.98%
PBT -7,302 -2,910 -11,746 -7,814 -4,902 -3,202 -3,079 77.93%
Tax -208 -149 -869 -644 -400 -284 -1,058 -66.22%
NP -7,510 -3,059 -12,615 -8,458 -5,302 -3,486 -4,137 48.86%
-
NP to SH -7,493 -3,062 -12,633 -8,455 -5,293 -3,472 -4,192 47.33%
-
Tax Rate - - - - - - - -
Total Cost 22,371 12,992 83,708 61,390 40,013 21,302 104,170 -64.17%
-
Net Worth 54,475 58,886 62,067 66,236 69,391 71,235 74,844 -19.10%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 54,475 58,886 62,067 66,236 69,391 71,235 74,844 -19.10%
NOSH 267,300 267,300 267,300 267,300 267,300 267,300 267,300 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -50.53% -30.80% -17.74% -15.98% -15.27% -19.57% -4.14% -
ROE -13.75% -5.20% -20.35% -12.76% -7.63% -4.87% -5.60% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.56 3.72 26.60 19.80 12.99 6.67 37.42 -71.97%
EPS -2.80 -1.15 -4.73 -3.16 -1.98 -1.30 -1.57 47.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2038 0.2203 0.2322 0.2478 0.2596 0.2665 0.28 -19.10%
Adjusted Per Share Value based on latest NOSH - 267,300
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.12 0.75 5.35 3.99 2.61 1.34 7.53 -71.96%
EPS -0.56 -0.23 -0.95 -0.64 -0.40 -0.26 -0.32 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0443 0.0467 0.0499 0.0523 0.0536 0.0564 -19.16%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.27 0.45 0.165 0.10 0.11 0.135 0.13 -
P/RPS 22.84 12.11 0.62 0.50 0.85 2.03 0.35 1525.01%
P/EPS -45.31 -39.28 -3.49 -3.16 -5.56 -10.39 -8.29 210.60%
EY -2.21 -2.55 -28.64 -31.63 -18.00 -9.62 -12.06 -67.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.23 2.04 0.71 0.40 0.42 0.51 0.46 469.08%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 26/02/20 26/11/19 28/08/19 29/05/19 27/02/19 -
Price 1.60 1.27 0.20 0.15 0.09 0.10 0.145 -
P/RPS 28.78 34.18 0.75 0.76 0.69 1.50 0.39 1663.96%
P/EPS -57.08 -110.87 -4.23 -4.74 -4.55 -7.70 -9.25 236.80%
EY -1.75 -0.90 -23.63 -21.09 -22.00 -12.99 -10.82 -70.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.85 5.76 0.86 0.61 0.35 0.38 0.52 511.82%

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