[EURO] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 26.03%
YoY- 264.68%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,169 23,830 20,679 27,698 24,046 29,367 24,588 -9.87%
PBT -2,042 1,799 518 1,905 -664 1,559 -1,482 5.48%
Tax -235 -272 -130 -479 -119 -25 478 -
NP -2,277 1,527 388 1,426 -783 1,534 -1,004 14.60%
-
NP to SH -2,313 1,407 315 1,380 -838 1,534 -1,004 14.90%
-
Tax Rate - 15.12% 25.10% 25.14% - 1.60% - -
Total Cost 15,446 22,303 20,291 26,272 24,829 27,833 25,592 -8.06%
-
Net Worth 70,469 72,900 69,660 68,850 67,229 64,931 63,964 1.62%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 70,469 72,900 69,660 68,850 67,229 64,931 63,964 1.62%
NOSH 243,000 243,000 81,000 81,000 81,000 81,164 80,967 20.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -17.29% 6.41% 1.88% 5.15% -3.26% 5.22% -4.08% -
ROE -3.28% 1.93% 0.45% 2.00% -1.25% 2.36% -1.57% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.42 9.81 25.53 34.20 29.69 36.18 30.37 -24.94%
EPS -0.95 0.58 0.39 1.70 -1.04 1.89 -1.24 -4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.86 0.85 0.83 0.80 0.79 -15.36%
Adjusted Per Share Value based on latest NOSH - 81,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.99 1.79 1.55 2.08 1.81 2.21 1.85 -9.88%
EPS -0.17 0.11 0.02 0.10 -0.06 0.12 -0.08 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0547 0.0523 0.0517 0.0505 0.0488 0.048 1.63%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.205 0.215 0.65 0.44 0.30 0.29 0.26 -
P/RPS 3.78 2.19 2.55 1.29 1.01 0.80 0.86 27.95%
P/EPS -21.54 37.13 167.14 25.83 -29.00 15.34 -20.97 0.44%
EY -4.64 2.69 0.60 3.87 -3.45 6.52 -4.77 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.76 0.52 0.36 0.36 0.33 13.60%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 29/08/16 25/08/15 28/08/14 29/08/13 29/08/12 29/08/11 -
Price 0.19 0.205 0.585 0.59 0.28 0.28 0.23 -
P/RPS 3.51 2.09 2.29 1.73 0.94 0.77 0.76 29.01%
P/EPS -19.96 35.41 150.43 34.63 -27.06 14.81 -18.55 1.22%
EY -5.01 2.82 0.66 2.89 -3.69 6.75 -5.39 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.68 0.69 0.34 0.35 0.29 14.67%

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