[EURO] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -34.88%
YoY- -47.88%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 24,588 20,744 15,385 27,570 28,043 18,135 23,635 0.66%
PBT -1,482 -1,572 -883 1,761 2,957 1,031 2,301 -
Tax 478 262 309 -458 -457 -328 -562 -
NP -1,004 -1,310 -574 1,303 2,500 703 1,739 -
-
NP to SH -1,004 -1,310 -574 1,303 2,500 703 1,739 -
-
Tax Rate - - - 26.01% 15.45% 31.81% 24.42% -
Total Cost 25,592 22,054 15,959 26,267 25,543 17,432 21,896 2.63%
-
Net Worth 63,964 64,691 70,335 73,647 64,794 58,179 53,383 3.05%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 63,964 64,691 70,335 73,647 64,794 58,179 53,383 3.05%
NOSH 80,967 80,864 80,845 80,931 80,993 80,804 80,883 0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -4.08% -6.32% -3.73% 4.73% 8.91% 3.88% 7.36% -
ROE -1.57% -2.03% -0.82% 1.77% 3.86% 1.21% 3.26% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 30.37 25.65 19.03 34.07 34.62 22.44 29.22 0.64%
EPS -1.24 -1.62 -0.71 1.61 3.09 0.87 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.87 0.91 0.80 0.72 0.66 3.04%
Adjusted Per Share Value based on latest NOSH - 80,931
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.85 1.56 1.16 2.08 2.11 1.37 1.78 0.64%
EPS -0.08 -0.10 -0.04 0.10 0.19 0.05 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0487 0.053 0.0555 0.0488 0.0438 0.0402 3.06%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.26 0.43 0.50 0.61 0.61 0.85 0.90 -
P/RPS 0.86 1.68 2.63 1.79 1.76 3.79 3.08 -19.14%
P/EPS -20.97 -26.54 -70.42 37.89 19.76 97.70 41.86 -
EY -4.77 -3.77 -1.42 2.64 5.06 1.02 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.54 0.57 0.67 0.76 1.18 1.36 -21.01%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/08/11 26/08/10 25/08/09 26/08/08 30/08/07 28/08/06 29/08/05 -
Price 0.23 0.43 0.49 0.61 0.60 0.86 0.82 -
P/RPS 0.76 1.68 2.57 1.79 1.73 3.83 2.81 -19.57%
P/EPS -18.55 -26.54 -69.01 37.89 19.44 98.85 38.14 -
EY -5.39 -3.77 -1.45 2.64 5.14 1.01 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.54 0.56 0.67 0.75 1.19 1.24 -21.49%

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