[EURO] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 149.17%
YoY- 252.79%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 20,679 27,698 24,046 29,367 24,588 20,744 15,385 5.04%
PBT 518 1,905 -664 1,559 -1,482 -1,572 -883 -
Tax -130 -479 -119 -25 478 262 309 -
NP 388 1,426 -783 1,534 -1,004 -1,310 -574 -
-
NP to SH 315 1,380 -838 1,534 -1,004 -1,310 -574 -
-
Tax Rate 25.10% 25.14% - 1.60% - - - -
Total Cost 20,291 26,272 24,829 27,833 25,592 22,054 15,959 4.08%
-
Net Worth 69,660 68,850 67,229 64,931 63,964 64,691 70,335 -0.16%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 69,660 68,850 67,229 64,931 63,964 64,691 70,335 -0.16%
NOSH 81,000 81,000 81,000 81,164 80,967 80,864 80,845 0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.88% 5.15% -3.26% 5.22% -4.08% -6.32% -3.73% -
ROE 0.45% 2.00% -1.25% 2.36% -1.57% -2.03% -0.82% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.53 34.20 29.69 36.18 30.37 25.65 19.03 5.01%
EPS 0.39 1.70 -1.04 1.89 -1.24 -1.62 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.83 0.80 0.79 0.80 0.87 -0.19%
Adjusted Per Share Value based on latest NOSH - 81,164
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.55 2.08 1.81 2.21 1.85 1.56 1.16 4.94%
EPS 0.02 0.10 -0.06 0.12 -0.08 -0.10 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0517 0.0505 0.0488 0.048 0.0486 0.0528 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.65 0.44 0.30 0.29 0.26 0.43 0.50 -
P/RPS 2.55 1.29 1.01 0.80 0.86 1.68 2.63 -0.51%
P/EPS 167.14 25.83 -29.00 15.34 -20.97 -26.54 -70.42 -
EY 0.60 3.87 -3.45 6.52 -4.77 -3.77 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.52 0.36 0.36 0.33 0.54 0.57 4.90%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 29/08/12 29/08/11 26/08/10 25/08/09 -
Price 0.585 0.59 0.28 0.28 0.23 0.43 0.49 -
P/RPS 2.29 1.73 0.94 0.77 0.76 1.68 2.57 -1.90%
P/EPS 150.43 34.63 -27.06 14.81 -18.55 -26.54 -69.01 -
EY 0.66 2.89 -3.69 6.75 -5.39 -3.77 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.34 0.35 0.29 0.54 0.56 3.28%

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