[EURO] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 889.36%
YoY- 504.35%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,284 24,588 23,144 22,281 22,246 20,744 22,936 17.67%
PBT 1,780 -1,482 -1,589 827 218 -1,572 -2,217 -
Tax -743 478 20 568 -77 262 465 -
NP 1,037 -1,004 -1,569 1,395 141 -1,310 -1,752 -
-
NP to SH 1,037 -1,004 -1,569 1,395 141 -1,310 -1,752 -
-
Tax Rate 41.74% - - -68.68% 35.32% - - -
Total Cost 28,247 25,592 24,713 20,886 22,105 22,054 24,688 9.38%
-
Net Worth 64,812 63,964 64,701 66,612 66,352 64,691 66,511 -1.70%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 64,812 63,964 64,701 66,612 66,352 64,691 66,511 -1.70%
NOSH 81,015 80,967 80,876 81,235 82,941 80,864 81,111 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.54% -4.08% -6.78% 6.26% 0.63% -6.32% -7.64% -
ROE 1.60% -1.57% -2.43% 2.09% 0.21% -2.03% -2.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.15 30.37 28.62 27.43 26.82 25.65 28.28 17.76%
EPS 1.28 -1.24 -1.94 1.72 0.17 -1.62 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.80 0.82 0.80 0.80 0.82 -1.63%
Adjusted Per Share Value based on latest NOSH - 81,235
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.21 1.85 1.74 1.68 1.68 1.56 1.73 17.71%
EPS 0.08 -0.08 -0.12 0.11 0.01 -0.10 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0482 0.0487 0.0502 0.05 0.0487 0.0501 -1.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.26 0.40 0.36 0.34 0.43 0.46 -
P/RPS 0.55 0.86 1.40 1.31 1.27 1.68 1.63 -51.50%
P/EPS 15.63 -20.97 -20.62 20.96 200.00 -26.54 -21.30 -
EY 6.40 -4.77 -4.85 4.77 0.50 -3.77 -4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.50 0.44 0.43 0.54 0.56 -41.55%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 29/08/11 30/05/11 25/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.23 0.23 0.28 0.55 0.35 0.43 0.45 -
P/RPS 0.64 0.76 0.98 2.01 1.30 1.68 1.59 -45.45%
P/EPS 17.97 -18.55 -14.43 32.03 205.88 -26.54 -20.83 -
EY 5.57 -5.39 -6.93 3.12 0.49 -3.77 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.35 0.67 0.44 0.54 0.55 -34.70%

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