[EURO] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -63.99%
YoY- 15.97%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 58,006 48,217 47,707 47,732 43,680 27,784 55,944 0.60%
PBT 3,303 -397 -1,603 -3,071 -3,789 -3,014 4,089 -3.49%
Tax -782 -178 17 498 727 824 -784 -0.04%
NP 2,521 -575 -1,586 -2,573 -3,062 -2,190 3,305 -4.41%
-
NP to SH 2,452 -654 -1,586 -2,573 -3,062 -2,190 3,305 -4.85%
-
Tax Rate 23.68% - - - - - 19.17% -
Total Cost 55,485 48,792 49,293 50,305 46,742 29,974 52,639 0.88%
-
Net Worth 68,850 67,229 64,734 63,920 64,804 70,566 73,714 -1.13%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 68,850 67,229 64,734 63,920 64,804 70,566 73,714 -1.13%
NOSH 81,000 81,000 80,918 80,911 81,005 81,111 81,004 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.35% -1.19% -3.32% -5.39% -7.01% -7.88% 5.91% -
ROE 3.56% -0.97% -2.45% -4.03% -4.73% -3.10% 4.48% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 71.61 59.53 58.96 58.99 53.92 34.25 69.06 0.60%
EPS 3.03 -0.81 -1.96 -3.18 -3.78 -2.70 4.08 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.80 0.79 0.80 0.87 0.91 -1.12%
Adjusted Per Share Value based on latest NOSH - 80,967
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.36 3.62 3.58 3.58 3.28 2.09 4.20 0.62%
EPS 0.18 -0.05 -0.12 -0.19 -0.23 -0.16 0.25 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0517 0.0505 0.0486 0.048 0.0487 0.053 0.0554 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.44 0.30 0.29 0.26 0.43 0.50 0.61 -
P/RPS 0.61 0.50 0.49 0.44 0.80 1.46 0.88 -5.92%
P/EPS 14.54 -37.16 -14.80 -8.18 -11.38 -18.52 14.95 -0.46%
EY 6.88 -2.69 -6.76 -12.23 -8.79 -5.40 6.69 0.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.36 0.36 0.33 0.54 0.57 0.67 -4.13%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 29/08/12 29/08/11 26/08/10 25/08/09 26/08/08 -
Price 0.59 0.28 0.28 0.23 0.43 0.49 0.61 -
P/RPS 0.82 0.47 0.47 0.39 0.80 1.43 0.88 -1.16%
P/EPS 19.49 -34.68 -14.29 -7.23 -11.38 -18.15 14.95 4.51%
EY 5.13 -2.88 -7.00 -13.83 -8.79 -5.51 6.69 -4.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.34 0.35 0.29 0.54 0.56 0.67 0.49%

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