[EUROSP] QoQ Quarter Result on 2019-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 4,503 11,651 13,960 16,937 10,846 10,890 11,518 -46.50% QoQ % -61.35% -16.54% -17.58% 56.16% -0.40% -5.45% - Horiz. % 39.10% 101.15% 121.20% 147.05% 94.17% 94.55% 100.00%
PBT -2,729 -562 -17 1,130 -2,200 39 -1,353 59.57% QoQ % -385.59% -3,205.88% -101.50% 151.36% -5,741.03% 102.88% - Horiz. % 201.70% 41.54% 1.26% -83.52% 162.60% -2.88% 100.00%
Tax 233 -209 -84 -254 -87 -12 73 116.63% QoQ % 211.48% -148.81% 66.93% -191.95% -625.00% -116.44% - Horiz. % 319.18% -286.30% -115.07% -347.95% -119.18% -16.44% 100.00%
NP -2,496 -771 -101 876 -2,287 27 -1,280 56.02% QoQ % -223.74% -663.37% -111.53% 138.30% -8,570.37% 102.11% - Horiz. % 195.00% 60.23% 7.89% -68.44% 178.67% -2.11% 100.00%
NP to SH -2,496 -771 -101 876 -2,287 27 -1,280 56.02% QoQ % -223.74% -663.37% -111.53% 138.30% -8,570.37% 102.11% - Horiz. % 195.00% 60.23% 7.89% -68.44% 178.67% -2.11% 100.00%
Tax Rate - % - % - % 22.48 % - % 30.77 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 73.06% 0.00% 100.00% -
Total Cost 6,999 12,422 14,061 16,061 13,133 10,863 12,798 -33.10% QoQ % -43.66% -11.66% -12.45% 22.29% 20.90% -15.12% - Horiz. % 54.69% 97.06% 109.87% 125.50% 102.62% 84.88% 100.00%
Net Worth 40,329 42,821 43,594 43,696 42,821 44,998 44,922 -6.93% QoQ % -5.82% -1.77% -0.23% 2.04% -4.84% 0.17% - Horiz. % 89.78% 95.32% 97.04% 97.27% 95.32% 100.17% 100.00%
Dividend 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 40,329 42,821 43,594 43,696 42,821 44,998 44,922 -6.93% QoQ % -5.82% -1.77% -0.23% 2.04% -4.84% 0.17% - Horiz. % 89.78% 95.32% 97.04% 97.27% 95.32% 100.17% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,421 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin -55.43 % -6.62 % -0.72 % 5.17 % -21.09 % 0.25 % -11.11 % 191.70% QoQ % -737.31% -819.44% -113.93% 124.51% -8,536.00% 102.25% - Horiz. % 498.92% 59.59% 6.48% -46.53% 189.83% -2.25% 100.00%
ROE -6.19 % -1.80 % -0.23 % 2.00 % -5.34 % 0.06 % -2.85 % 67.63% QoQ % -243.89% -682.61% -111.50% 137.45% -9,000.00% 102.11% - Horiz. % 217.19% 63.16% 8.07% -70.18% 187.37% -2.11% 100.00%
Per Share 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 10.14 26.23 31.43 38.13 24.42 24.52 25.93 -46.49% QoQ % -61.34% -16.54% -17.57% 56.14% -0.41% -5.44% - Horiz. % 39.11% 101.16% 121.21% 147.05% 94.18% 94.56% 100.00%
EPS -5.62 -1.74 -0.23 1.97 -5.15 0.06 -2.88 56.09% QoQ % -222.99% -656.52% -111.68% 138.25% -8,683.33% 102.08% - Horiz. % 195.14% 60.42% 7.99% -68.40% 178.82% -2.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9079 0.9640 0.9814 0.9837 0.9640 1.0130 1.0113 -6.93% QoQ % -5.82% -1.77% -0.23% 2.04% -4.84% 0.17% - Horiz. % 89.78% 95.32% 97.04% 97.27% 95.32% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 10.14 26.23 31.43 38.13 24.42 24.52 25.93 -46.49% QoQ % -61.34% -16.54% -17.57% 56.14% -0.41% -5.44% - Horiz. % 39.11% 101.16% 121.21% 147.05% 94.18% 94.56% 100.00%
EPS -5.62 -1.74 -0.23 1.97 -5.15 0.06 -2.88 56.09% QoQ % -222.99% -656.52% -111.68% 138.25% -8,683.33% 102.08% - Horiz. % 195.14% 60.42% 7.99% -68.40% 178.82% -2.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9079 0.9640 0.9814 0.9837 0.9640 1.0130 1.0113 -6.93% QoQ % -5.82% -1.77% -0.23% 2.04% -4.84% 0.17% - Horiz. % 89.78% 95.32% 97.04% 97.27% 95.32% 100.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.4750 0.3600 0.4500 0.3700 0.4100 0.4400 0.6000 -
P/RPS 4.69 1.37 1.43 0.97 1.68 1.79 2.31 60.27% QoQ % 242.34% -4.20% 47.42% -42.26% -6.15% -22.51% - Horiz. % 203.03% 59.31% 61.90% 41.99% 72.73% 77.49% 100.00%
P/EPS -8.45 -20.74 -197.92 18.76 -7.96 723.90 -20.82 -45.15% QoQ % 59.26% 89.52% -1,155.01% 335.68% -101.10% 3,576.95% - Horiz. % 40.59% 99.62% 950.62% -90.11% 38.23% -3,476.95% 100.00%
EY -11.83 -4.82 -0.51 5.33 -12.56 0.14 -4.80 82.36% QoQ % -145.44% -845.10% -109.57% 142.44% -9,071.43% 102.92% - Horiz. % 246.46% 100.42% 10.62% -111.04% 261.67% -2.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.52 0.37 0.46 0.38 0.43 0.43 0.59 -8.07% QoQ % 40.54% -19.57% 21.05% -11.63% 0.00% -27.12% - Horiz. % 88.14% 62.71% 77.97% 64.41% 72.88% 72.88% 100.00%
Price Multiplier on Announcement Date 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/07/20 22/05/20 21/01/20 29/10/19 31/07/19 23/04/19 08/01/19 -
Price 0.3750 0.4350 0.4800 0.4000 0.3400 0.4800 0.4700 -
P/RPS 3.70 1.66 1.53 1.05 1.39 1.96 1.81 61.00% QoQ % 122.89% 8.50% 45.71% -24.46% -29.08% 8.29% - Horiz. % 204.42% 91.71% 84.53% 58.01% 76.80% 108.29% 100.00%
P/EPS -6.67 -25.06 -211.11 20.28 -6.60 789.71 -16.31 -44.87% QoQ % 73.38% 88.13% -1,140.98% 407.27% -100.84% 4,941.88% - Horiz. % 40.90% 153.65% 1,294.36% -124.34% 40.47% -4,841.88% 100.00%
EY -14.98 -3.99 -0.47 4.93 -15.14 0.13 -6.13 81.33% QoQ % -275.44% -748.94% -109.53% 132.56% -11,746.15% 102.12% - Horiz. % 244.37% 65.09% 7.67% -80.42% 246.98% -2.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.41 0.45 0.49 0.41 0.35 0.47 0.46 -7.38% QoQ % -8.89% -8.16% 19.51% 17.14% -25.53% 2.17% - Horiz. % 89.13% 97.83% 106.52% 89.13% 76.09% 102.17% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Eurospan_20191029.pdf 
