[EURO] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -65.65%
YoY- -77.87%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 18,161 18,221 16,895 17,816 26,620 25,956 25,274 -19.72%
PBT -3,932 -2,912 -1,700 -3,202 -1,920 270 236 -
Tax -225 -244 -116 -284 -111 -265 -390 -30.62%
NP -4,157 -3,156 -1,816 -3,486 -2,031 5 -154 794.47%
-
NP to SH -4,178 -3,162 -1,821 -3,472 -2,096 -34 -130 904.47%
-
Tax Rate - - - - - 98.15% 165.25% -
Total Cost 22,318 21,377 18,711 21,302 28,651 25,951 25,428 -8.30%
-
Net Worth 62,067 66,236 69,391 71,235 74,844 77,516 77,516 -13.73%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 62,067 66,236 69,391 71,235 74,844 77,516 77,516 -13.73%
NOSH 267,300 267,300 267,300 267,300 267,300 267,300 267,300 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -22.89% -17.32% -10.75% -19.57% -7.63% 0.02% -0.61% -
ROE -6.73% -4.77% -2.62% -4.87% -2.80% -0.04% -0.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.79 6.82 6.32 6.67 9.96 9.71 9.46 -19.78%
EPS -1.56 -1.18 -0.68 -1.30 -0.78 -0.01 -0.05 884.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2322 0.2478 0.2596 0.2665 0.28 0.29 0.29 -13.73%
Adjusted Per Share Value based on latest NOSH - 267,300
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.36 1.37 1.27 1.34 2.00 1.95 1.90 -19.93%
EPS -0.31 -0.24 -0.14 -0.26 -0.16 0.00 -0.01 880.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0497 0.0521 0.0535 0.0562 0.0582 0.0582 -13.73%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.165 0.10 0.11 0.135 0.13 0.18 0.155 -
P/RPS 2.43 1.47 1.74 2.03 1.31 1.85 1.64 29.87%
P/EPS -10.56 -8.45 -16.15 -10.39 -16.58 -1,415.12 -318.70 -89.61%
EY -9.47 -11.83 -6.19 -9.62 -6.03 -0.07 -0.31 871.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.40 0.42 0.51 0.46 0.62 0.53 21.45%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 28/08/19 29/05/19 27/02/19 29/11/18 28/08/18 -
Price 0.20 0.15 0.09 0.10 0.145 0.17 0.185 -
P/RPS 2.94 2.20 1.42 1.50 1.46 1.75 1.96 30.94%
P/EPS -12.80 -12.68 -13.21 -7.70 -18.49 -1,336.50 -380.39 -89.51%
EY -7.82 -7.89 -7.57 -12.99 -5.41 -0.07 -0.26 861.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.61 0.35 0.38 0.52 0.59 0.64 21.70%

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