[EURO] QoQ Cumulative Quarter Result on 30-Sep-2021

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- -70.67%
YoY- -79.65%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 107,689 58,904 80,489 48,162 34,624 16,258 66,543 37.96%
PBT -206 19 -20,890 -7,397 -4,356 460 2,286 -
Tax 0 0 167 0 0 0 -798 -
NP -206 19 -20,723 -7,397 -4,356 460 1,488 -
-
NP to SH -175 33 -20,630 -7,344 -4,303 490 1,598 -
-
Tax Rate - 0.00% - - - 0.00% 34.91% -
Total Cost 107,895 58,885 101,212 55,559 38,980 15,798 65,055 40.24%
-
Net Worth 44,184 44,345 43,944 59,821 62,868 67,600 6,182 272.38%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 44,184 44,345 43,944 59,821 62,868 67,600 6,182 272.38%
NOSH 801,900 801,900 801,900 801,900 801,900 801,900 801,900 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.19% 0.03% -25.75% -15.36% -12.58% 2.83% 2.24% -
ROE -0.40% 0.07% -46.95% -12.28% -6.84% 0.72% 25.85% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.43 7.35 10.04 6.01 4.32 2.03 206.98 -83.93%
EPS -0.02 0.00 -2.57 -0.92 -0.54 0.06 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0553 0.0548 0.0746 0.0784 0.0843 0.1923 -56.63%
Adjusted Per Share Value based on latest NOSH - 801,900
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.11 4.44 6.06 3.63 2.61 1.22 5.01 37.98%
EPS -0.01 0.00 -1.55 -0.55 -0.32 0.04 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0334 0.0331 0.045 0.0473 0.0509 0.0047 270.21%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.15 0.31 0.485 0.47 0.93 4.70 2.90 -
P/RPS 1.12 4.22 4.83 7.83 21.54 231.82 1.40 -13.85%
P/EPS -687.34 7,533.00 -18.85 -51.32 -173.31 7,691.69 58.34 -
EY -0.15 0.01 -5.30 -1.95 -0.58 0.01 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 5.61 8.85 6.30 11.86 55.75 15.08 -68.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 27/05/22 28/02/22 26/11/21 27/09/21 26/07/21 24/02/21 -
Price 0.125 0.17 0.41 0.48 0.54 0.76 4.55 -
P/RPS 0.93 2.31 4.08 7.99 12.51 37.49 2.20 -43.76%
P/EPS -572.79 4,131.00 -15.94 -52.41 -100.63 1,243.76 91.54 -
EY -0.17 0.02 -6.27 -1.91 -0.99 0.08 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 3.07 7.48 6.43 6.89 9.02 23.66 -79.13%

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