[EURO] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 25.23%
YoY- -128.22%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,144 22,281 22,246 20,744 22,936 19,583 17,547 20.29%
PBT -1,589 827 218 -1,572 -2,217 -664 -1,211 19.87%
Tax 20 568 -77 262 465 319 232 -80.51%
NP -1,569 1,395 141 -1,310 -1,752 -345 -979 36.98%
-
NP to SH -1,569 1,395 141 -1,310 -1,752 -345 -979 36.98%
-
Tax Rate - -68.68% 35.32% - - - - -
Total Cost 24,713 20,886 22,105 22,054 24,688 19,928 18,526 21.20%
-
Net Worth 64,701 66,612 66,352 64,691 66,511 67,395 67,963 -3.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 64,701 66,612 66,352 64,691 66,511 67,395 67,963 -3.22%
NOSH 80,876 81,235 82,941 80,864 81,111 80,232 80,909 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -6.78% 6.26% 0.63% -6.32% -7.64% -1.76% -5.58% -
ROE -2.43% 2.09% 0.21% -2.03% -2.63% -0.51% -1.44% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 28.62 27.43 26.82 25.65 28.28 24.41 21.69 20.32%
EPS -1.94 1.72 0.17 -1.62 -2.16 -0.43 -1.21 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.80 0.80 0.82 0.84 0.84 -3.20%
Adjusted Per Share Value based on latest NOSH - 80,864
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.74 1.67 1.67 1.56 1.72 1.47 1.32 20.24%
EPS -0.12 0.10 0.01 -0.10 -0.13 -0.03 -0.07 43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.05 0.0498 0.0486 0.0499 0.0506 0.051 -3.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.36 0.34 0.43 0.46 0.54 0.45 -
P/RPS 1.40 1.31 1.27 1.68 1.63 2.21 2.07 -22.96%
P/EPS -20.62 20.96 200.00 -26.54 -21.30 -125.58 -37.19 -32.53%
EY -4.85 4.77 0.50 -3.77 -4.70 -0.80 -2.69 48.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.43 0.54 0.56 0.64 0.54 -5.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 30/11/10 26/08/10 26/05/10 25/02/10 30/11/09 -
Price 0.28 0.55 0.35 0.43 0.45 0.50 0.50 -
P/RPS 0.98 2.01 1.30 1.68 1.59 2.05 2.31 -43.56%
P/EPS -14.43 32.03 205.88 -26.54 -20.83 -116.28 -41.32 -50.44%
EY -6.93 3.12 0.49 -3.77 -4.80 -0.86 -2.42 101.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.67 0.44 0.54 0.55 0.60 0.60 -30.20%

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