[EURO] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.27%
YoY- -45.36%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,547 15,385 12,399 23,524 28,453 27,570 28,374 -27.39%
PBT -1,211 -883 -2,131 1,194 1,047 1,761 2,328 -
Tax 232 309 515 -110 -263 -458 -327 -
NP -979 -574 -1,616 1,084 784 1,303 2,001 -
-
NP to SH -979 -574 -1,616 1,084 784 1,303 2,001 -
-
Tax Rate - - - 9.21% 25.12% 26.01% 14.05% -
Total Cost 18,526 15,959 14,015 22,440 27,669 26,267 26,373 -20.96%
-
Net Worth 67,963 70,335 71,103 72,935 71,934 73,647 72,100 -3.85%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,620 - - - -
Div Payout % - - - 149.52% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 67,963 70,335 71,103 72,935 71,934 73,647 72,100 -3.85%
NOSH 80,909 80,845 80,800 81,038 80,824 80,931 81,012 -0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -5.58% -3.73% -13.03% 4.61% 2.76% 4.73% 7.05% -
ROE -1.44% -0.82% -2.27% 1.49% 1.09% 1.77% 2.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.69 19.03 15.35 29.03 35.20 34.07 35.02 -27.31%
EPS -1.21 -0.71 -2.00 1.34 0.97 1.61 2.47 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.84 0.87 0.88 0.90 0.89 0.91 0.89 -3.77%
Adjusted Per Share Value based on latest NOSH - 81,038
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.32 1.16 0.93 1.77 2.14 2.07 2.13 -27.29%
EPS -0.07 -0.04 -0.12 0.08 0.06 0.10 0.15 -
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.051 0.0528 0.0534 0.0548 0.054 0.0553 0.0541 -3.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.50 0.50 0.36 0.30 0.61 0.63 -
P/RPS 2.07 2.63 3.26 1.24 0.85 1.79 1.80 9.75%
P/EPS -37.19 -70.42 -25.00 26.91 30.93 37.89 25.51 -
EY -2.69 -1.42 -4.00 3.72 3.23 2.64 3.92 -
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.57 0.40 0.34 0.67 0.71 -16.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 25/08/09 28/05/09 25/02/09 20/11/08 26/08/08 29/05/08 -
Price 0.50 0.49 0.50 0.36 0.30 0.61 0.62 -
P/RPS 2.31 2.57 3.26 1.24 0.85 1.79 1.77 19.40%
P/EPS -41.32 -69.01 -25.00 26.91 30.93 37.89 25.10 -
EY -2.42 -1.45 -4.00 3.72 3.23 2.64 3.98 -
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.57 0.40 0.34 0.67 0.70 -9.75%

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