[EURO] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -4037.14%
YoY- 1.42%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 213,475 179,937 153,291 139,042 107,689 58,904 80,489 91.94%
PBT -9,915 -13,187 -12,245 -7,268 -206 19 -20,890 -39.23%
Tax -1,588 -22 -22 -22 0 0 167 -
NP -11,503 -13,209 -12,267 -7,290 -206 19 -20,723 -32.53%
-
NP to SH 2,403 -13,137 -12,209 -7,240 -175 33 -20,630 -
-
Tax Rate - - - - - 0.00% - -
Total Cost 224,978 193,146 165,558 146,332 107,895 58,885 101,212 70.57%
-
Net Worth 77,096 40,831 41,802 46,740 44,184 44,345 43,944 45.61%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 77,096 40,831 41,802 46,740 44,184 44,345 43,944 45.61%
NOSH 1,063,397 881,900 881,900 881,900 801,900 801,900 801,900 20.76%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -5.39% -7.34% -8.00% -5.24% -0.19% 0.03% -25.75% -
ROE 3.12% -32.17% -29.21% -15.49% -0.40% 0.07% -46.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.07 20.40 17.38 15.77 13.43 7.35 10.04 58.88%
EPS -1.09 -1.49 -1.38 -0.82 -0.02 0.00 -2.57 -43.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 0.0463 0.0474 0.053 0.0551 0.0553 0.0548 20.57%
Adjusted Per Share Value based on latest NOSH - 881,900
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.08 13.55 11.54 10.47 8.11 4.44 6.06 92.00%
EPS 0.18 -0.99 -0.92 -0.55 -0.01 0.00 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0307 0.0315 0.0352 0.0333 0.0334 0.0331 45.66%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.08 0.105 0.12 0.07 0.15 0.31 0.485 -
P/RPS 0.40 0.51 0.69 0.44 1.12 4.22 4.83 -81.08%
P/EPS 35.40 -7.05 -8.67 -8.53 -687.34 7,533.00 -18.85 -
EY 2.82 -14.19 -11.54 -11.73 -0.15 0.01 -5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 2.27 2.53 1.32 2.72 5.61 8.85 -75.18%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 24/02/23 23/11/22 24/08/22 27/05/22 28/02/22 -
Price 0.08 0.085 0.125 0.105 0.125 0.17 0.41 -
P/RPS 0.40 0.42 0.72 0.67 0.93 2.31 4.08 -78.82%
P/EPS 35.40 -5.71 -9.03 -12.79 -572.79 4,131.00 -15.94 -
EY 2.82 -17.52 -11.08 -7.82 -0.17 0.02 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.84 2.64 1.98 2.27 3.07 7.48 -72.23%

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