[EURO] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -116.83%
YoY- -94.62%
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 65,032 39,732 71,264 88,732 73,168 95,804 100,780 -7.03%
PBT 1,840 -11,640 -12,808 -6,660 -2,272 3,748 4,312 -13.22%
Tax 0 -596 -1,136 -1,168 -1,596 -1,932 -1,124 -
NP 1,840 -12,236 -13,944 -7,828 -3,868 1,816 3,188 -8.74%
-
NP to SH 1,960 -12,248 -13,888 -7,808 -4,012 1,332 3,064 -7.16%
-
Tax Rate 0.00% - - - - 51.55% 26.07% -
Total Cost 63,192 51,968 85,208 96,560 77,036 93,988 97,592 -6.98%
-
Net Worth 67,600 58,886 71,235 77,516 72,900 70,469 69,660 -0.49%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 67,600 58,886 71,235 77,516 72,900 70,469 69,660 -0.49%
NOSH 801,900 267,300 267,300 267,300 243,000 243,000 81,000 46.48%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.83% -30.80% -19.57% -8.82% -5.29% 1.90% 3.16% -
ROE 2.90% -20.80% -19.50% -10.07% -5.50% 1.89% 4.40% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.11 14.86 26.66 33.20 30.11 39.43 124.42 -36.53%
EPS 0.24 -4.60 -5.20 -2.92 -1.64 0.56 3.80 -36.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.2203 0.2665 0.29 0.30 0.29 0.86 -32.07%
Adjusted Per Share Value based on latest NOSH - 267,300
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.88 2.98 5.35 6.66 5.49 7.19 7.57 -7.04%
EPS 0.15 -0.92 -1.04 -0.59 -0.30 0.10 0.23 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0442 0.0535 0.0582 0.0547 0.0529 0.0523 -0.48%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.70 0.45 0.135 0.225 0.25 0.235 0.585 -
P/RPS 57.96 3.03 0.51 0.68 0.83 0.60 0.47 122.93%
P/EPS 1,922.92 -9.82 -2.60 -7.70 -15.14 42.87 15.47 123.23%
EY 0.05 -10.18 -38.49 -12.98 -6.60 2.33 6.47 -55.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 55.75 2.04 0.51 0.78 0.83 0.81 0.68 108.28%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 26/07/21 30/06/20 29/05/19 30/05/18 26/05/17 25/05/16 27/05/15 -
Price 0.76 1.27 0.10 0.17 0.225 0.225 0.605 -
P/RPS 9.37 8.54 0.38 0.51 0.75 0.57 0.49 63.45%
P/EPS 310.94 -27.72 -1.92 -5.82 -13.63 41.05 15.99 63.91%
EY 0.32 -3.61 -51.96 -17.18 -7.34 2.44 6.25 -39.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.02 5.76 0.38 0.59 0.75 0.78 0.70 53.05%

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