[EURO] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -91.38%
YoY- 116.0%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 32,327 13,538 18,366 16,258 16,562 35,120 4,928 249.22%
PBT -13,387 -3,103 -4,816 460 6,218 3,370 -4,392 109.79%
Tax 167 0 0 0 -570 -20 -59 -
NP -13,220 -3,103 -4,816 460 5,648 3,350 -4,451 106.21%
-
NP to SH -13,199 -3,103 -4,786 490 5,686 3,405 -4,431 106.61%
-
Tax Rate - - - 0.00% 9.17% 0.59% - -
Total Cost 45,547 16,641 23,182 15,798 10,914 31,770 9,379 185.94%
-
Net Worth 43,944 59,821 62,868 67,600 6,182 57,870 54,475 -13.30%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 43,944 59,821 62,868 67,600 6,182 57,870 54,475 -13.30%
NOSH 801,900 801,900 801,900 801,900 801,900 267,300 267,300 107.59%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -40.89% -22.92% -26.22% 2.83% 34.10% 9.54% -90.32% -
ROE -30.04% -5.19% -7.61% 0.72% 91.97% 5.88% -8.13% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.03 1.69 2.29 2.03 51.52 13.14 1.84 68.41%
EPS -1.65 -0.39 -0.60 0.06 1.77 1.27 -1.66 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0548 0.0746 0.0784 0.0843 0.1923 0.2165 0.2038 -58.24%
Adjusted Per Share Value based on latest NOSH - 801,900
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.43 1.02 1.38 1.22 1.25 2.64 0.37 249.50%
EPS -0.99 -0.23 -0.36 0.04 0.43 0.26 -0.33 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.045 0.0473 0.0509 0.0047 0.0436 0.041 -13.26%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.485 0.47 0.93 4.70 2.90 1.90 1.27 -
P/RPS 12.03 27.84 40.61 231.82 5.63 14.46 68.89 -68.65%
P/EPS -29.47 -121.46 -155.82 7,691.69 16.40 149.15 -76.61 -47.01%
EY -3.39 -0.82 -0.64 0.01 6.10 0.67 -1.31 88.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.85 6.30 11.86 55.75 15.08 8.78 6.23 26.28%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/09/21 26/07/21 24/02/21 25/11/20 26/08/20 -
Price 0.41 0.48 0.54 0.76 4.55 1.66 1.60 -
P/RPS 10.17 28.43 23.58 37.49 8.83 12.63 86.79 -75.96%
P/EPS -24.91 -124.05 -90.48 1,243.76 25.73 130.31 -96.52 -59.36%
EY -4.01 -0.81 -1.11 0.08 3.89 0.77 -1.04 145.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.48 6.43 6.89 9.02 23.66 7.67 7.85 -3.15%

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