[EURO] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 75.76%
YoY- 11.81%
View:
Show?
Cumulative Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 25,286 139,042 16,258 9,933 17,816 22,183 18,292 5.10%
PBT -7,375 -7,268 460 -2,910 -3,202 -1,665 -568 48.31%
Tax -4 -22 0 -149 -284 -292 -399 -50.72%
NP -7,379 -7,290 460 -3,059 -3,486 -1,957 -967 36.67%
-
NP to SH -7,369 -7,240 490 -3,062 -3,472 -1,952 -1,003 35.88%
-
Tax Rate - - 0.00% - - - - -
Total Cost 32,665 146,332 15,798 12,992 21,302 24,140 19,259 8.46%
-
Net Worth 81,911 46,740 67,600 58,886 71,235 77,516 72,900 1.80%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 81,911 46,740 67,600 58,886 71,235 77,516 72,900 1.80%
NOSH 1,283,872 881,900 801,900 267,300 267,300 267,300 243,000 29.16%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -29.18% -5.24% 2.83% -30.80% -19.57% -8.82% -5.29% -
ROE -9.00% -15.49% 0.72% -5.20% -4.87% -2.52% -1.38% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.97 15.77 2.03 3.72 6.67 8.30 7.53 -18.62%
EPS -0.58 -0.82 0.06 -1.15 -1.30 -0.73 -0.41 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.053 0.0843 0.2203 0.2665 0.29 0.30 -21.18%
Adjusted Per Share Value based on latest NOSH - 267,300
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.90 10.44 1.22 0.75 1.34 1.67 1.37 5.15%
EPS -0.55 -0.54 0.04 -0.23 -0.26 -0.15 -0.08 34.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0351 0.0508 0.0442 0.0535 0.0582 0.0547 1.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.075 0.07 4.70 0.45 0.135 0.225 0.25 -
P/RPS 3.81 0.44 231.82 12.11 2.03 2.71 3.32 2.13%
P/EPS -13.07 -8.53 7,691.69 -39.28 -10.39 -30.81 -60.57 -21.00%
EY -7.65 -11.73 0.01 -2.55 -9.62 -3.25 -1.65 26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.32 55.75 2.04 0.51 0.78 0.83 5.55%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/11/23 23/11/22 26/07/21 30/06/20 29/05/19 30/05/18 26/05/17 -
Price 0.08 0.105 0.76 1.27 0.10 0.17 0.225 -
P/RPS 4.06 0.67 37.49 34.18 1.50 2.05 2.99 4.81%
P/EPS -13.94 -12.79 1,243.76 -110.87 -7.70 -23.28 -54.51 -18.91%
EY -7.17 -7.82 0.08 -0.90 -12.99 -4.30 -1.83 23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.98 9.02 5.76 0.38 0.59 0.75 8.17%

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