[EURO] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -14.89%
YoY- -275.66%
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 49,981 52,932 73,413 44,459 65,919 65,712 81,669 -7.85%
PBT -3,932 -7,814 -1,159 -3,156 3,458 2,470 3,037 -
Tax -228 -644 -947 -793 -1,036 -746 -725 -17.52%
NP -4,160 -8,458 -2,106 -3,949 2,422 1,724 2,312 -
-
NP to SH -4,088 -8,455 -2,116 -4,042 2,301 1,454 2,422 -
-
Tax Rate - - - - 29.96% 30.20% 23.87% -
Total Cost 54,141 61,390 75,519 48,408 63,497 63,988 79,357 -6.16%
-
Net Worth 57,870 66,236 77,516 71,294 72,900 70,469 68,850 -2.85%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 57,870 66,236 77,516 71,294 72,900 70,469 68,850 -2.85%
NOSH 267,300 267,300 267,300 267,300 243,000 243,000 81,000 21.99%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -8.32% -15.98% -2.87% -8.88% 3.67% 2.62% 2.83% -
ROE -7.06% -12.76% -2.73% -5.67% 3.16% 2.06% 3.52% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.70 19.80 27.46 17.46 27.13 27.04 100.83 -24.46%
EPS -1.53 -3.16 -0.79 -1.64 0.95 0.60 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.2478 0.29 0.28 0.30 0.29 0.85 -20.36%
Adjusted Per Share Value based on latest NOSH - 267,300
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.75 3.97 5.51 3.34 4.95 4.93 6.13 -7.85%
EPS -0.31 -0.63 -0.16 -0.30 0.17 0.11 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0497 0.0582 0.0535 0.0547 0.0529 0.0517 -2.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.90 0.10 0.18 0.185 0.22 0.20 0.65 -
P/RPS 10.16 0.50 0.66 1.06 0.81 0.74 0.64 58.46%
P/EPS -124.23 -3.16 -22.74 -11.65 23.23 33.43 21.74 -
EY -0.80 -31.63 -4.40 -8.58 4.30 2.99 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 0.40 0.62 0.66 0.73 0.69 0.76 50.29%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 29/11/18 28/11/17 24/11/16 25/11/15 20/11/14 -
Price 1.66 0.15 0.17 0.17 0.205 0.26 0.63 -
P/RPS 8.88 0.76 0.62 0.97 0.76 0.96 0.62 55.77%
P/EPS -108.54 -4.74 -21.47 -10.71 21.65 43.45 21.07 -
EY -0.92 -21.09 -4.66 -9.34 4.62 2.30 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.67 0.61 0.59 0.61 0.68 0.90 0.74 47.60%

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