[EURO] QoQ Cumulative Quarter Result on 31-Dec-2021

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ- -180.91%
YoY- -1390.99%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 139,042 107,689 58,904 80,489 48,162 34,624 16,258 317.65%
PBT -7,268 -206 19 -20,890 -7,397 -4,356 460 -
Tax -22 0 0 167 0 0 0 -
NP -7,290 -206 19 -20,723 -7,397 -4,356 460 -
-
NP to SH -7,240 -175 33 -20,630 -7,344 -4,303 490 -
-
Tax Rate - - 0.00% - - - 0.00% -
Total Cost 146,332 107,895 58,885 101,212 55,559 38,980 15,798 340.45%
-
Net Worth 46,740 44,184 44,345 43,944 59,821 62,868 67,600 -21.79%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 46,740 44,184 44,345 43,944 59,821 62,868 67,600 -21.79%
NOSH 881,900 801,900 801,900 801,900 801,900 801,900 801,900 6.53%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -5.24% -0.19% 0.03% -25.75% -15.36% -12.58% 2.83% -
ROE -15.49% -0.40% 0.07% -46.95% -12.28% -6.84% 0.72% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.77 13.43 7.35 10.04 6.01 4.32 2.03 291.75%
EPS -0.82 -0.02 0.00 -2.57 -0.92 -0.54 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0551 0.0553 0.0548 0.0746 0.0784 0.0843 -26.59%
Adjusted Per Share Value based on latest NOSH - 801,900
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.47 8.11 4.44 6.06 3.63 2.61 1.22 318.62%
EPS -0.55 -0.01 0.00 -1.55 -0.55 -0.32 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0333 0.0334 0.0331 0.045 0.0473 0.0509 -21.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.07 0.15 0.31 0.485 0.47 0.93 4.70 -
P/RPS 0.44 1.12 4.22 4.83 7.83 21.54 231.82 -98.46%
P/EPS -8.53 -687.34 7,533.00 -18.85 -51.32 -173.31 7,691.69 -
EY -11.73 -0.15 0.01 -5.30 -1.95 -0.58 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.72 5.61 8.85 6.30 11.86 55.75 -91.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 27/05/22 28/02/22 26/11/21 27/09/21 26/07/21 -
Price 0.105 0.125 0.17 0.41 0.48 0.54 0.76 -
P/RPS 0.67 0.93 2.31 4.08 7.99 12.51 37.49 -93.14%
P/EPS -12.79 -572.79 4,131.00 -15.94 -52.41 -100.63 1,243.76 -
EY -7.82 -0.17 0.02 -6.27 -1.91 -0.99 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.27 3.07 7.48 6.43 6.89 9.02 -63.57%

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