[EUROSP] QoQ Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 6,995 7,646 7,165 8,626 14,209 11,472 12,136 -30.67% QoQ % -8.51% 6.71% -16.94% -39.29% 23.86% -5.47% - Horiz. % 57.64% 63.00% 59.04% 71.08% 117.08% 94.53% 100.00%
PBT 4,598 -2,283 -2,966 -284 -537 -943 -1,528 - QoQ % 301.40% 23.03% -944.37% 47.11% 43.05% 38.29% - Horiz. % -300.92% 149.41% 194.11% 18.59% 35.14% 61.71% 100.00%
Tax -469 55 -122 1 8 19 182 - QoQ % -952.73% 145.08% -12,300.00% -87.50% -57.89% -89.56% - Horiz. % -257.69% 30.22% -67.03% 0.55% 4.40% 10.44% 100.00%
NP 4,129 -2,228 -3,088 -283 -529 -924 -1,346 - QoQ % 285.32% 27.85% -991.17% 46.50% 42.75% 31.35% - Horiz. % -306.76% 165.53% 229.42% 21.03% 39.30% 68.65% 100.00%
NP to SH 4,129 -2,228 -3,088 -283 -529 -924 -1,346 - QoQ % 285.32% 27.85% -991.17% 46.50% 42.75% 31.35% - Horiz. % -306.76% 165.53% 229.42% 21.03% 39.30% 68.65% 100.00%
Tax Rate 10.20 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 2,866 9,874 10,253 8,909 14,738 12,396 13,482 -64.28% QoQ % -70.97% -3.70% 15.09% -39.55% 18.89% -8.06% - Horiz. % 21.26% 73.24% 76.05% 66.08% 109.32% 91.94% 100.00%
Net Worth 37,167 33,053 35,279 38,370 38,650 39,179 40,103 -4.93% QoQ % 12.44% -6.31% -8.06% -0.72% -1.35% -2.30% - Horiz. % 92.68% 82.42% 87.97% 95.68% 96.38% 97.70% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 37,167 33,053 35,279 38,370 38,650 39,179 40,103 -4.93% QoQ % 12.44% -6.31% -8.06% -0.72% -1.35% -2.30% - Horiz. % 92.68% 82.42% 87.97% 95.68% 96.38% 97.70% 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 59.03 % -29.14 % -43.10 % -3.28 % -3.72 % -8.05 % -11.09 % - QoQ % 302.57% 32.39% -1,214.02% 11.83% 53.79% 27.41% - Horiz. % -532.28% 262.76% 388.64% 29.58% 33.54% 72.59% 100.00%
ROE 11.11 % -6.74 % -8.75 % -0.74 % -1.37 % -2.36 % -3.36 % - QoQ % 264.84% 22.97% -1,082.43% 45.99% 41.95% 29.76% - Horiz. % -330.65% 200.60% 260.42% 22.02% 40.77% 70.24% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 15.75 17.21 16.13 19.42 31.99 25.83 27.32 -30.66% QoQ % -8.48% 6.70% -16.94% -39.29% 23.85% -5.45% - Horiz. % 57.65% 62.99% 59.04% 71.08% 117.09% 94.55% 100.00%
EPS 9.30 -5.02 -6.95 -0.64 -1.19 -2.08 -3.03 - QoQ % 285.26% 27.77% -985.94% 46.22% 42.79% 31.35% - Horiz. % -306.93% 165.68% 229.37% 21.12% 39.27% 68.65% 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 0.8367 0.7441 0.7942 0.8638 0.8701 0.8820 0.9028 -4.93% QoQ % 12.44% -6.31% -8.06% -0.72% -1.35% -2.30% - Horiz. % 92.68% 82.42% 87.97% 95.68% 96.38% 97.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 15.75 17.21 16.13 19.42 31.99 25.83 27.32 -30.66% QoQ % -8.48% 6.70% -16.94% -39.29% 23.85% -5.45% - Horiz. % 57.65% 62.99% 59.04% 71.08% 117.09% 94.55% 100.00%
EPS 9.30 -5.02 -6.95 -0.64 -1.19 -2.08 -3.03 - QoQ % 285.26% 27.77% -985.94% 46.22% 42.79% 31.35% - Horiz. % -306.93% 165.68% 229.37% 21.12% 39.27% 68.65% 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 0.8367 0.7441 0.7942 0.8638 0.8701 0.8820 0.9028 -4.93% QoQ % 12.44% -6.31% -8.06% -0.72% -1.35% -2.30% - Horiz. % 92.68% 82.42% 87.97% 95.68% 96.38% 97.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 1.4500 1.2000 1.0100 1.1300 1.0200 1.1000 1.1300 -
P/RPS 9.21 6.97 6.26 5.82 3.19 4.26 4.14 70.17% QoQ % 32.14% 11.34% 7.56% 82.45% -25.12% 2.90% - Horiz. % 222.46% 168.36% 151.21% 140.58% 77.05% 102.90% 100.00%
P/EPS 15.60 -23.93 -14.53 -177.37 -85.65 -52.88 -37.29 - QoQ % 165.19% -64.69% 91.81% -107.09% -61.97% -41.81% - Horiz. % -41.83% 64.17% 38.96% 475.65% 229.69% 141.81% 100.00%
EY 6.41 -4.18 -6.88 -0.56 -1.17 -1.89 -2.68 - QoQ % 253.35% 39.24% -1,128.57% 52.14% 38.10% 29.48% - Horiz. % -239.18% 155.97% 256.72% 20.90% 43.66% 70.52% 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 1.73 1.61 1.27 1.31 1.17 1.25 1.25 24.12% QoQ % 7.45% 26.77% -3.05% 11.97% -6.40% 0.00% - Horiz. % 138.40% 128.80% 101.60% 104.80% 93.60% 100.00% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/10/23 25/07/23 25/04/23 17/01/23 19/10/22 26/07/22 26/04/22 -
Price 1.4400 1.1800 1.2000 1.1000 1.2000 1.1000 1.1200 -
P/RPS 9.14 6.86 7.44 5.66 3.75 4.26 4.10 70.40% QoQ % 33.24% -7.80% 31.45% 50.93% -11.97% 3.90% - Horiz. % 222.93% 167.32% 181.46% 138.05% 91.46% 103.90% 100.00%
P/EPS 15.49 -23.53 -17.26 -172.66 -100.77 -52.88 -36.96 - QoQ % 165.83% -36.33% 90.00% -71.34% -90.56% -43.07% - Horiz. % -41.91% 63.66% 46.70% 467.15% 272.65% 143.07% 100.00%
EY 6.45 -4.25 -5.79 -0.58 -0.99 -1.89 -2.71 - QoQ % 251.76% 26.60% -898.28% 41.41% 47.62% 30.26% - Horiz. % -238.01% 156.83% 213.65% 21.40% 36.53% 69.74% 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 1.72 1.59 1.51 1.27 1.38 1.25 1.24 24.30% QoQ % 8.18% 5.30% 18.90% -7.97% 10.40% 0.81% - Horiz. % 138.71% 128.23% 121.77% 102.42% 111.29% 100.81% 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