[EUROSP] QoQ Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 7,165 8,626 14,209 11,472 12,136 11,405 4,967 27.75% QoQ % -16.94% -39.29% 23.86% -5.47% 6.41% 129.62% - Horiz. % 144.25% 173.67% 286.07% 230.96% 244.33% 229.62% 100.00%
PBT -2,966 -284 -537 -943 -1,528 -148 -2,694 6.64% QoQ % -944.37% 47.11% 43.05% 38.29% -932.43% 94.51% - Horiz. % 110.10% 10.54% 19.93% 35.00% 56.72% 5.49% 100.00%
Tax -122 1 8 19 182 95 409 - QoQ % -12,300.00% -87.50% -57.89% -89.56% 91.58% -76.77% - Horiz. % -29.83% 0.24% 1.96% 4.65% 44.50% 23.23% 100.00%
NP -3,088 -283 -529 -924 -1,346 -53 -2,285 22.30% QoQ % -991.17% 46.50% 42.75% 31.35% -2,439.62% 97.68% - Horiz. % 135.14% 12.39% 23.15% 40.44% 58.91% 2.32% 100.00%
NP to SH -3,088 -283 -529 -924 -1,346 -53 -2,285 22.30% QoQ % -991.17% 46.50% 42.75% 31.35% -2,439.62% 97.68% - Horiz. % 135.14% 12.39% 23.15% 40.44% 58.91% 2.32% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 10,253 8,909 14,738 12,396 13,482 11,458 7,252 26.05% QoQ % 15.09% -39.55% 18.89% -8.06% 17.66% 58.00% - Horiz. % 141.38% 122.85% 203.23% 170.93% 185.91% 158.00% 100.00%
Net Worth 35,279 38,370 38,650 39,179 40,103 41,449 41,502 -10.29% QoQ % -8.06% -0.72% -1.35% -2.30% -3.25% -0.13% - Horiz. % 85.00% 92.45% 93.13% 94.40% 96.63% 99.87% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 35,279 38,370 38,650 39,179 40,103 41,449 41,502 -10.29% QoQ % -8.06% -0.72% -1.35% -2.30% -3.25% -0.13% - Horiz. % 85.00% 92.45% 93.13% 94.40% 96.63% 99.87% 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin -43.10 % -3.28 % -3.72 % -8.05 % -11.09 % -0.46 % -46.00 % -4.26% QoQ % -1,214.02% 11.83% 53.79% 27.41% -2,310.87% 99.00% - Horiz. % 93.70% 7.13% 8.09% 17.50% 24.11% 1.00% 100.00%
ROE -8.75 % -0.74 % -1.37 % -2.36 % -3.36 % -0.13 % -5.51 % 36.23% QoQ % -1,082.43% 45.99% 41.95% 29.76% -2,484.62% 97.64% - Horiz. % 158.80% 13.43% 24.86% 42.83% 60.98% 2.36% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 16.13 19.42 31.99 25.83 27.32 25.67 11.18 27.77% QoQ % -16.94% -39.29% 23.85% -5.45% 6.43% 129.61% - Horiz. % 144.28% 173.70% 286.14% 231.04% 244.36% 229.61% 100.00%
EPS -6.95 -0.64 -1.19 -2.08 -3.03 -0.12 -5.14 22.35% QoQ % -985.94% 46.22% 42.79% 31.35% -2,425.00% 97.67% - Horiz. % 135.21% 12.45% 23.15% 40.47% 58.95% 2.33% 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 0.7942 0.8638 0.8701 0.8820 0.9028 0.9331 0.9343 -10.29% QoQ % -8.06% -0.72% -1.35% -2.30% -3.25% -0.13% - Horiz. % 85.00% 92.45% 93.13% 94.40% 96.63% 99.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 16.13 19.42 31.99 25.83 27.32 25.67 11.18 27.77% QoQ % -16.94% -39.29% 23.85% -5.45% 6.43% 129.61% - Horiz. % 144.28% 173.70% 286.14% 231.04% 244.36% 229.61% 100.00%
EPS -6.95 -0.64 -1.19 -2.08 -3.03 -0.12 -5.14 22.35% QoQ % -985.94% 46.22% 42.79% 31.35% -2,425.00% 97.67% - Horiz. % 135.21% 12.45% 23.15% 40.47% 58.95% 2.33% 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 0.7942 0.8638 0.8701 0.8820 0.9028 0.9331 0.9343 -10.29% QoQ % -8.06% -0.72% -1.35% -2.30% -3.25% -0.13% - Horiz. % 85.00% 92.45% 93.13% 94.40% 96.63% 99.87% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 1.0100 1.1300 1.0200 1.1000 1.1300 1.2900 1.2000 -
P/RPS 6.26 5.82 3.19 4.26 4.14 5.02 10.73 -30.25% QoQ % 7.56% 82.45% -25.12% 2.90% -17.53% -53.22% - Horiz. % 58.34% 54.24% 29.73% 39.70% 38.58% 46.78% 100.00%
P/EPS -14.53 -177.37 -85.65 -52.88 -37.29 -1,081.19 -23.33 -27.13% QoQ % 91.81% -107.09% -61.97% -41.81% 96.55% -4,534.33% - Horiz. % 62.28% 760.27% 367.12% 226.66% 159.84% 4,634.33% 100.00%
EY -6.88 -0.56 -1.17 -1.89 -2.68 -0.09 -4.29 37.13% QoQ % -1,128.57% 52.14% 38.10% 29.48% -2,877.78% 97.90% - Horiz. % 160.37% 13.05% 27.27% 44.06% 62.47% 2.10% 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 1.27 1.31 1.17 1.25 1.25 1.38 1.28 -0.52% QoQ % -3.05% 11.97% -6.40% 0.00% -9.42% 7.81% - Horiz. % 99.22% 102.34% 91.41% 97.66% 97.66% 107.81% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 25/04/23 17/01/23 19/10/22 26/07/22 26/04/22 - 26/10/21 -
Price 1.2000 1.1000 1.2000 1.1000 1.1200 1.1200 1.4100 -
P/RPS 7.44 5.66 3.75 4.26 4.10 4.36 12.61 -29.72% QoQ % 31.45% 50.93% -11.97% 3.90% -5.96% -65.42% - Horiz. % 59.00% 44.89% 29.74% 33.78% 32.51% 34.58% 100.00%
P/EPS -17.26 -172.66 -100.77 -52.88 -36.96 -938.71 -27.41 -26.60% QoQ % 90.00% -71.34% -90.56% -43.07% 96.06% -3,324.70% - Horiz. % 62.97% 629.92% 367.64% 192.92% 134.84% 3,424.70% 100.00%
EY -5.79 -0.58 -0.99 -1.89 -2.71 -0.11 -3.65 36.13% QoQ % -898.28% 41.41% 47.62% 30.26% -2,363.64% 96.99% - Horiz. % 158.63% 15.89% 27.12% 51.78% 74.25% 3.01% 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 1.51 1.27 1.38 1.25 1.24 1.20 1.51 - QoQ % 18.90% -7.97% 10.40% 0.81% 3.33% -20.53% - Horiz. % 100.00% 84.11% 91.39% 82.78% 82.12% 79.47% 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