[EURO] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -167.86%
YoY- -401.2%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 19,058 15,795 13,169 18,292 18,346 18,138 23,830 -13.80%
PBT 2,315 -344 -2,042 -568 381 722 1,799 18.25%
Tax -1,890 -159 -235 -399 487 -281 -272 262.85%
NP 425 -503 -2,277 -967 868 441 1,527 -57.27%
-
NP to SH 441 -524 -2,313 -1,003 1,478 561 1,407 -53.76%
-
Tax Rate 81.64% - - - -127.82% 38.92% 15.12% -
Total Cost 18,633 16,298 15,446 19,259 17,478 17,697 22,303 -11.26%
-
Net Worth 74,844 71,294 70,469 72,900 75,330 72,900 72,900 1.76%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,844 71,294 70,469 72,900 75,330 72,900 72,900 1.76%
NOSH 267,300 267,300 243,000 243,000 243,000 243,000 243,000 6.54%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.23% -3.18% -17.29% -5.29% 4.73% 2.43% 6.41% -
ROE 0.59% -0.73% -3.28% -1.38% 1.96% 0.77% 1.93% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.13 6.20 5.42 7.53 7.55 7.46 9.81 -19.11%
EPS 0.16 0.21 -0.95 -0.41 0.61 0.23 0.58 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.29 0.30 0.31 0.30 0.30 -4.48%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.44 1.19 0.99 1.38 1.38 1.37 1.79 -13.46%
EPS 0.03 -0.04 -0.17 -0.08 0.11 0.04 0.11 -57.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0537 0.0531 0.0549 0.0567 0.0549 0.0549 1.80%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.16 0.185 0.205 0.25 0.205 0.22 0.215 -
P/RPS 2.24 2.98 3.78 3.32 2.72 2.95 2.19 1.51%
P/EPS 96.98 -89.90 -21.54 -60.57 33.70 95.29 37.13 89.32%
EY 1.03 -1.11 -4.64 -1.65 2.97 1.05 2.69 -47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.71 0.83 0.66 0.73 0.72 -14.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 29/08/17 26/05/17 27/02/17 24/11/16 29/08/16 -
Price 0.29 0.17 0.19 0.225 0.22 0.205 0.205 -
P/RPS 4.07 2.74 3.51 2.99 2.91 2.75 2.09 55.75%
P/EPS 175.78 -82.61 -19.96 -54.51 36.17 88.80 35.41 190.15%
EY 0.57 -1.21 -5.01 -1.83 2.76 1.13 2.82 -65.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.66 0.75 0.71 0.68 0.68 32.64%

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