[EURO] QoQ TTM Result on 30-Sep-2024 [#1]

Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- 20.48%
YoY- -805.13%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 68,873 79,179 107,253 124,910 99,719 105,786 121,033 -31.26%
PBT -10,315 -15,199 -4,808 -7,877 -10,022 -9,709 -12,402 -11.52%
Tax -5,947 -5,246 -1,577 -1,608 -1,636 -1,654 -66 1893.46%
NP -16,262 -20,445 -6,385 -9,485 -11,658 -11,363 -12,468 19.31%
-
NP to SH -16,204 -20,377 7,545 4,473 2,298 2,603 -12,377 19.61%
-
Tax Rate - - - - - - - -
Total Cost 85,135 99,624 113,638 134,395 111,377 117,149 133,501 -25.85%
-
Net Worth 67,915 71,444 81,782 79,728 81,911 77,096 40,831 40.25%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 67,915 71,444 81,782 79,728 81,911 77,096 40,831 40.25%
NOSH 1,331,666 1,327,967 1,283,872 1,283,872 1,283,872 1,063,397 881,900 31.51%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -23.61% -25.82% -5.95% -7.59% -11.69% -10.74% -10.30% -
ROE -23.86% -28.52% 9.23% 5.61% 2.81% 3.38% -30.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.17 5.96 8.35 9.73 7.77 9.95 13.72 -47.73%
EPS -1.22 -1.53 0.59 0.35 0.18 0.24 -1.40 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0538 0.0637 0.0621 0.0638 0.0725 0.0463 6.63%
Adjusted Per Share Value based on latest NOSH - 1,331,666
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.17 5.95 8.05 9.38 7.49 7.94 9.09 -31.28%
EPS -1.22 -1.53 0.57 0.34 0.17 0.20 -0.93 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0537 0.0614 0.0599 0.0615 0.0579 0.0307 40.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.06 0.075 0.05 0.085 0.075 0.08 0.105 -
P/RPS 1.16 1.26 0.60 0.87 0.97 0.80 0.77 31.31%
P/EPS -4.93 -4.89 8.51 24.40 41.90 32.68 -7.48 -24.20%
EY -20.28 -20.46 11.75 4.10 2.39 3.06 -13.37 31.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.39 0.78 1.37 1.18 1.10 2.27 -35.27%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 29/08/24 27/05/24 29/02/24 28/11/23 30/08/23 30/05/23 -
Price 0.055 0.08 0.075 0.07 0.08 0.08 0.085 -
P/RPS 1.06 1.34 0.90 0.72 1.03 0.80 0.62 42.84%
P/EPS -4.52 -5.21 12.76 20.09 44.70 32.68 -6.06 -17.71%
EY -22.12 -19.18 7.84 4.98 2.24 3.06 -16.51 21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.49 1.18 1.13 1.25 1.10 1.84 -29.82%

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