[EURO] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 65.17%
YoY- -8.83%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 47,732 43,680 27,784 55,944 54,612 39,763 42,575 1.92%
PBT -3,071 -3,789 -3,014 4,089 4,304 3,197 4,362 -
Tax 498 727 824 -784 -679 -715 -1,147 -
NP -2,573 -3,062 -2,190 3,305 3,625 2,482 3,215 -
-
NP to SH -2,573 -3,062 -2,190 3,305 3,625 2,482 3,215 -
-
Tax Rate - - - 19.17% 15.78% 22.36% 26.30% -
Total Cost 50,305 46,742 29,974 52,639 50,987 37,281 39,360 4.17%
-
Net Worth 63,920 64,804 70,566 73,714 64,832 58,400 52,392 3.36%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 63,920 64,804 70,566 73,714 64,832 58,400 52,392 3.36%
NOSH 80,911 81,005 81,111 81,004 81,041 81,111 79,382 0.31%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -5.39% -7.01% -7.88% 5.91% 6.64% 6.24% 7.55% -
ROE -4.03% -4.73% -3.10% 4.48% 5.59% 4.25% 6.14% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 58.99 53.92 34.25 69.06 67.39 49.02 53.63 1.59%
EPS -3.18 -3.78 -2.70 4.08 4.48 3.06 4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.87 0.91 0.80 0.72 0.66 3.04%
Adjusted Per Share Value based on latest NOSH - 80,931
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.58 3.28 2.09 4.20 4.10 2.99 3.20 1.88%
EPS -0.19 -0.23 -0.16 0.25 0.27 0.19 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0487 0.053 0.0554 0.0487 0.0439 0.0393 3.38%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.26 0.43 0.50 0.61 0.61 0.85 0.90 -
P/RPS 0.44 0.80 1.46 0.88 0.91 1.73 1.68 -20.00%
P/EPS -8.18 -11.38 -18.52 14.95 13.64 27.78 22.22 -
EY -12.23 -8.79 -5.40 6.69 7.33 3.60 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.54 0.57 0.67 0.76 1.18 1.36 -21.01%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/08/11 26/08/10 25/08/09 26/08/08 30/08/07 28/08/06 29/08/05 -
Price 0.23 0.43 0.49 0.61 0.60 0.86 0.82 -
P/RPS 0.39 0.80 1.43 0.88 0.89 1.75 1.53 -20.36%
P/EPS -7.23 -11.38 -18.15 14.95 13.41 28.10 20.25 -
EY -13.83 -8.79 -5.51 6.69 7.46 3.56 4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.54 0.56 0.67 0.75 1.19 1.24 -21.49%

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