[EURO] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 50.21%
YoY- -46.38%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 86,306 51,243 87,287 82,310 65,148 94,394 93,981 -1.40%
PBT 5,232 -14,146 -6,552 542 -1,709 4,976 1,177 28.19%
Tax -590 -677 -776 -2,731 -428 -1,648 -141 26.91%
NP 4,642 -14,823 -7,328 -2,189 -2,137 3,328 1,036 28.36%
-
NP to SH 4,795 -14,833 -7,423 -2,165 -1,479 2,806 1,038 29.02%
-
Tax Rate 11.28% - - 503.87% - 33.12% 11.98% -
Total Cost 81,664 66,066 94,615 84,499 67,285 91,066 92,945 -2.13%
-
Net Worth 62,868 54,475 69,391 77,516 70,469 72,900 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 62,868 54,475 69,391 77,516 70,469 72,900 0 -
NOSH 801,900 267,300 267,300 267,300 243,000 243,000 81,000 46.48%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.38% -28.93% -8.40% -2.66% -3.28% 3.53% 1.10% -
ROE 7.63% -27.23% -10.70% -2.79% -2.10% 3.85% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.76 19.17 32.66 30.79 26.81 38.85 116.03 -32.69%
EPS 0.60 -5.55 -2.78 -0.81 -0.61 1.15 1.28 -11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0784 0.2038 0.2596 0.29 0.29 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 267,300
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.50 3.86 6.57 6.20 4.91 7.11 7.08 -1.41%
EPS 0.36 -1.12 -0.56 -0.16 -0.11 0.21 0.08 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.041 0.0523 0.0584 0.0531 0.0549 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.93 1.27 0.11 0.155 0.205 0.215 0.65 -
P/RPS 8.64 6.62 0.34 0.50 0.76 0.55 0.56 57.71%
P/EPS 155.53 -22.89 -3.96 -19.14 -33.68 18.62 50.72 20.51%
EY 0.64 -4.37 -25.25 -5.23 -2.97 5.37 1.97 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.86 6.23 0.42 0.53 0.71 0.72 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/09/21 26/08/20 28/08/19 28/08/18 29/08/17 29/08/16 25/08/15 -
Price 0.54 1.60 0.09 0.185 0.19 0.205 0.585 -
P/RPS 5.02 8.35 0.28 0.60 0.71 0.53 0.50 46.82%
P/EPS 90.31 -28.83 -3.24 -22.84 -31.22 17.75 45.65 12.03%
EY 1.11 -3.47 -30.86 -4.38 -3.20 5.63 2.19 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.89 7.85 0.35 0.64 0.66 0.68 0.00 -

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