[EURO] YoY TTM Result on 31-Mar-2021 [#1]

Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 222.28%
YoY- 142.13%
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 68,873 99,719 171,369 72,868 63,210 95,666 70,205 -0.29%
PBT -10,315 -10,022 -19,851 5,656 -11,454 -4,616 -1,736 31.50%
Tax -5,947 -1,636 145 -649 -734 -1,050 -2,576 13.72%
NP -16,262 -11,658 -19,706 5,007 -12,188 -5,666 -4,312 22.63%
-
NP to SH -16,204 2,298 -19,650 5,150 -12,223 -5,732 -4,348 22.40%
-
Tax Rate - - - 11.47% - - - -
Total Cost 85,135 111,377 191,075 67,861 75,398 101,332 74,517 2.06%
-
Net Worth 67,915 81,911 46,740 67,600 58,886 71,235 77,516 -2.01%
Dividend
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 67,915 81,911 46,740 67,600 58,886 71,235 77,516 -2.01%
NOSH 1,331,666 1,283,872 881,900 801,900 267,300 267,300 267,300 27.99%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -23.61% -11.69% -11.50% 6.87% -19.28% -5.92% -6.14% -
ROE -23.86% 2.81% -42.04% 7.62% -20.76% -8.05% -5.61% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.17 7.77 19.43 9.09 23.65 35.79 26.26 -22.10%
EPS -1.22 0.18 -2.23 0.64 -4.57 -2.14 -1.63 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0638 0.053 0.0843 0.2203 0.2665 0.29 -23.44%
Adjusted Per Share Value based on latest NOSH - 801,900
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.17 7.49 12.87 5.47 4.75 7.18 5.27 -0.29%
EPS -1.22 0.17 -1.48 0.39 -0.92 -0.43 -0.33 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0615 0.0351 0.0508 0.0442 0.0535 0.0582 -2.00%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.06 0.075 0.07 4.70 0.45 0.135 0.225 -
P/RPS 1.16 0.97 0.36 51.72 1.90 0.38 0.86 4.70%
P/EPS -4.93 41.90 -3.14 731.83 -9.84 -6.30 -13.83 -14.65%
EY -20.28 2.39 -31.83 0.14 -10.16 -15.88 -7.23 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.18 1.32 55.75 2.04 0.51 0.78 6.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 25/11/24 28/11/23 23/11/22 26/07/21 30/06/20 29/05/19 30/05/18 -
Price 0.055 0.08 0.105 0.76 1.27 0.10 0.17 -
P/RPS 1.06 1.03 0.54 8.36 5.37 0.28 0.65 7.80%
P/EPS -4.52 44.70 -4.71 118.34 -27.77 -4.66 -10.45 -12.08%
EY -22.12 2.24 -21.22 0.85 -3.60 -21.44 -9.57 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 1.98 9.02 5.76 0.38 0.59 9.73%

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