[EURO] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 422.52%
YoY- 60.96%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 34,711 47,457 28,664 47,781 45,874 58,006 48,217 -5.32%
PBT -4,902 -1,429 -2,812 2,736 1,596 3,303 -397 52.00%
Tax -400 -682 -634 -755 -411 -782 -178 14.44%
NP -5,302 -2,111 -3,446 1,981 1,185 2,521 -575 44.78%
-
NP to SH -5,293 -2,082 -3,518 1,740 1,081 2,452 -654 41.67%
-
Tax Rate - - - 27.60% 25.75% 23.68% - -
Total Cost 40,013 49,568 32,110 45,800 44,689 55,485 48,792 -3.25%
-
Net Worth 69,391 77,516 70,469 72,900 69,660 68,850 67,229 0.52%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 69,391 77,516 70,469 72,900 69,660 68,850 67,229 0.52%
NOSH 267,300 267,300 243,000 243,000 81,000 81,000 81,000 22.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -15.27% -4.45% -12.02% 4.15% 2.58% 4.35% -1.19% -
ROE -7.63% -2.69% -4.99% 2.39% 1.55% 3.56% -0.97% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.99 17.75 11.80 19.66 56.63 71.61 59.53 -22.39%
EPS -1.98 -0.78 -1.45 0.72 1.33 3.03 -0.81 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2596 0.29 0.29 0.30 0.86 0.85 0.83 -17.60%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.61 3.56 2.15 3.59 3.44 4.36 3.62 -5.30%
EPS -0.40 -0.16 -0.26 0.13 0.08 0.18 -0.05 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0582 0.0529 0.0547 0.0523 0.0517 0.0505 0.52%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.11 0.155 0.205 0.215 0.65 0.44 0.30 -
P/RPS 0.85 0.87 1.74 1.09 1.15 0.61 0.50 9.24%
P/EPS -5.56 -19.90 -14.16 30.03 48.70 14.54 -37.16 -27.12%
EY -18.00 -5.03 -7.06 3.33 2.05 6.88 -2.69 37.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.71 0.72 0.76 0.52 0.36 2.60%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 29/08/17 29/08/16 25/08/15 28/08/14 29/08/13 -
Price 0.09 0.185 0.19 0.205 0.585 0.59 0.28 -
P/RPS 0.69 1.04 1.61 1.04 1.03 0.82 0.47 6.60%
P/EPS -4.55 -23.75 -13.12 28.63 43.83 19.49 -34.68 -28.70%
EY -22.00 -4.21 -7.62 3.49 2.28 5.13 -2.88 40.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.64 0.66 0.68 0.68 0.69 0.34 0.48%

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