[EURO] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 77.35%
YoY- -193.4%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 35,120 18,221 25,956 15,795 18,138 19,838 23,663 6.79%
PBT 3,370 -2,912 270 -344 722 874 -266 -
Tax -20 -244 -265 -159 -281 -335 57 -
NP 3,350 -3,156 5 -503 441 539 -209 -
-
NP to SH 3,405 -3,162 -34 -524 561 373 -30 -
-
Tax Rate 0.59% - 98.15% - 38.92% 38.33% - -
Total Cost 31,770 21,377 25,951 16,298 17,697 19,299 23,872 4.87%
-
Net Worth 57,870 66,236 77,516 71,294 72,900 70,469 68,850 -2.85%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 57,870 66,236 77,516 71,294 72,900 70,469 68,850 -2.85%
NOSH 267,300 267,300 267,300 267,300 243,000 243,000 81,000 21.99%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.54% -17.32% 0.02% -3.18% 2.43% 2.72% -0.88% -
ROE 5.88% -4.77% -0.04% -0.73% 0.77% 0.53% -0.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.14 6.82 9.71 6.20 7.46 8.16 29.21 -12.45%
EPS 1.27 -1.18 -0.01 0.21 0.23 0.15 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2165 0.2478 0.29 0.28 0.30 0.29 0.85 -20.36%
Adjusted Per Share Value based on latest NOSH - 267,300
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.64 1.37 1.95 1.19 1.36 1.49 1.78 6.78%
EPS 0.26 -0.24 0.00 -0.04 0.04 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0497 0.0582 0.0535 0.0547 0.0529 0.0517 -2.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.90 0.10 0.18 0.185 0.22 0.20 0.65 -
P/RPS 14.46 1.47 1.85 2.98 2.95 2.45 2.22 36.61%
P/EPS 149.15 -8.45 -1,415.12 -89.90 95.29 130.29 -1,755.00 -
EY 0.67 -11.83 -0.07 -1.11 1.05 0.77 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.78 0.40 0.62 0.66 0.73 0.69 0.76 50.29%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 29/11/18 28/11/17 24/11/16 25/11/15 20/11/14 -
Price 1.66 0.15 0.17 0.17 0.205 0.26 0.63 -
P/RPS 12.63 2.20 1.75 2.74 2.75 3.18 2.16 34.18%
P/EPS 130.31 -12.68 -1,336.50 -82.61 88.80 169.38 -1,701.00 -
EY 0.77 -7.89 -0.07 -1.21 1.13 0.59 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.67 0.61 0.59 0.61 0.68 0.90 0.74 47.60%

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