[EURO] YoY Quarter Result on 31-Mar-2012 [#1]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -287.84%
YoY- -98.85%
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 25,195 30,308 24,171 18,340 23,144 22,936 12,399 12.53%
PBT 1,078 1,398 267 -3,162 -1,589 -2,217 -2,131 -
Tax -281 -303 -59 42 20 465 515 -
NP 797 1,095 208 -3,120 -1,569 -1,752 -1,616 -
-
NP to SH 766 1,095 184 -3,120 -1,569 -1,752 -1,616 -
-
Tax Rate 26.07% 21.67% 22.10% - - - - -
Total Cost 24,398 29,213 23,963 21,460 24,713 24,688 14,015 9.67%
-
Net Worth 69,660 67,229 68,039 63,210 64,701 66,511 71,103 -0.34%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 69,660 67,229 68,039 63,210 64,701 66,511 71,103 -0.34%
NOSH 81,000 81,000 81,000 81,038 80,876 81,111 80,800 0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.16% 3.61% 0.86% -17.01% -6.78% -7.64% -13.03% -
ROE 1.10% 1.63% 0.27% -4.94% -2.43% -2.63% -2.27% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 31.10 37.42 29.84 22.63 28.62 28.28 15.35 12.48%
EPS 0.95 1.32 0.23 -3.85 -1.94 -2.16 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.83 0.84 0.78 0.80 0.82 0.88 -0.38%
Adjusted Per Share Value based on latest NOSH - 81,038
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.89 2.28 1.82 1.38 1.74 1.72 0.93 12.53%
EPS 0.06 0.08 0.01 -0.23 -0.12 -0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0505 0.0511 0.0475 0.0486 0.0499 0.0534 -0.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.585 0.47 0.28 0.31 0.40 0.46 0.50 -
P/RPS 1.88 1.26 0.94 1.37 1.40 1.63 3.26 -8.76%
P/EPS 61.86 34.77 123.26 -8.05 -20.62 -21.30 -25.00 -
EY 1.62 2.88 0.81 -12.42 -4.85 -4.70 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.33 0.40 0.50 0.56 0.57 2.98%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 28/05/13 29/05/12 30/05/11 26/05/10 28/05/09 -
Price 0.605 0.445 0.30 0.28 0.28 0.45 0.50 -
P/RPS 1.95 1.19 1.01 1.24 0.98 1.59 3.26 -8.20%
P/EPS 63.98 32.92 132.07 -7.27 -14.43 -20.83 -25.00 -
EY 1.56 3.04 0.76 -13.75 -6.93 -4.80 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.36 0.36 0.35 0.55 0.57 3.48%

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