[EUROSP] YoY Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 7,646 11,472 13,488 4,503 10,846 15,689 14,052 -9.64% YoY % -33.35% -14.95% 199.53% -58.48% -30.87% 11.65% - Horiz. % 54.41% 81.64% 95.99% 32.05% 77.18% 111.65% 100.00%
PBT -2,283 -943 608 -2,729 -2,200 -753 604 - YoY % -142.10% -255.10% 122.28% -24.05% -192.16% -224.67% - Horiz. % -377.98% -156.13% 100.66% -451.82% -364.24% -124.67% 100.00%
Tax 55 19 -98 233 -87 232 -215 - YoY % 189.47% 119.39% -142.06% 367.82% -137.50% 207.91% - Horiz. % -25.58% -8.84% 45.58% -108.37% 40.47% -107.91% 100.00%
NP -2,228 -924 510 -2,496 -2,287 -521 389 - YoY % -141.13% -281.18% 120.43% -9.14% -338.96% -233.93% - Horiz. % -572.75% -237.53% 131.11% -641.65% -587.92% -133.93% 100.00%
NP to SH -2,228 -924 510 -2,496 -2,287 -521 389 - YoY % -141.13% -281.18% 120.43% -9.14% -338.96% -233.93% - Horiz. % -572.75% -237.53% 131.11% -641.65% -587.92% -133.93% 100.00%
Tax Rate - % - % 16.12 % - % - % - % 35.60 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 45.28% 0.00% 0.00% 0.00% 100.00%
Total Cost 9,874 12,396 12,978 6,999 13,133 16,210 13,663 -5.27% YoY % -20.35% -4.48% 85.43% -46.71% -18.98% 18.64% - Horiz. % 72.27% 90.73% 94.99% 51.23% 96.12% 118.64% 100.00%
Net Worth 33,053 39,179 43,785 40,329 42,821 46,775 48,361 -6.14% YoY % -15.63% -10.52% 8.57% -5.82% -8.45% -3.28% - Horiz. % 68.35% 81.01% 90.54% 83.39% 88.55% 96.72% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 33,053 39,179 43,785 40,329 42,821 46,775 48,361 -6.14% YoY % -15.63% -10.52% 8.57% -5.82% -8.45% -3.28% - Horiz. % 68.35% 81.01% 90.54% 83.39% 88.55% 96.72% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,421 - YoY % 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 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin -29.14 % -8.05 % 3.78 % -55.43 % -21.09 % -3.32 % 2.77 % - YoY % -261.99% -312.96% 106.82% -162.83% -535.24% -219.86% - Horiz. % -1,051.99% -290.61% 136.46% -2,001.08% -761.37% -119.86% 100.00%
ROE -6.74 % -2.36 % 1.16 % -6.19 % -5.34 % -1.11 % 0.80 % - YoY % -185.59% -303.45% 118.74% -15.92% -381.08% -238.75% - Horiz. % -842.50% -295.00% 145.00% -773.75% -667.50% -138.75% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 17.21 25.83 30.36 10.14 24.42 35.32 31.63 -9.64% YoY % -33.37% -14.92% 199.41% -58.48% -30.86% 11.67% - Horiz. % 54.41% 81.66% 95.98% 32.06% 77.21% 111.67% 100.00%
EPS -5.02 -2.08 1.15 -5.62 -5.15 -1.17 0.88 - YoY % -141.35% -280.87% 120.46% -9.13% -340.17% -232.95% - Horiz. % -570.45% -236.36% 130.68% -638.64% -585.23% -132.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7441 0.8820 0.9857 0.9079 0.9640 1.0530 1.0887 -6.14% YoY % -15.63% -10.52% 8.57% -5.82% -8.45% -3.28% - Horiz. % 68.35% 81.01% 90.54% 83.39% 88.55% 96.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 17.21 25.83 30.36 10.14 24.42 35.32 31.63 -9.64% YoY % -33.37% -14.92% 199.41% -58.48% -30.86% 11.67% - Horiz. % 54.41% 81.66% 95.98% 32.06% 77.21% 111.67% 100.00%
EPS -5.02 -2.08 1.15 -5.62 -5.15 -1.17 0.88 - YoY % -141.35% -280.87% 120.46% -9.13% -340.17% -232.95% - Horiz. % -570.45% -236.36% 130.68% -638.64% -585.23% -132.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7441 0.8820 0.9857 0.9079 0.9640 1.0530 1.0887 -6.14% YoY % -15.63% -10.52% 8.57% -5.82% -8.45% -3.28% - Horiz. % 68.35% 81.01% 90.54% 83.39% 88.55% 96.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 1.2000 1.1000 1.0000 0.4750 0.4100 0.7500 0.7200 -
P/RPS 6.97 4.26 3.29 4.69 1.68 2.12 2.28 20.46% YoY % 63.62% 29.48% -29.85% 179.17% -20.75% -7.02% - Horiz. % 305.70% 186.84% 144.30% 205.70% 73.68% 92.98% 100.00%
P/EPS -23.93 -52.88 87.10 -8.45 -7.96 -63.95 82.22 - YoY % 54.75% -160.71% 1,130.77% -6.16% 87.55% -177.78% - Horiz. % -29.10% -64.32% 105.94% -10.28% -9.68% -77.78% 100.00%
EY -4.18 -1.89 1.15 -11.83 -12.56 -1.56 1.22 - YoY % -121.16% -264.35% 109.72% 5.81% -705.13% -227.87% - Horiz. % -342.62% -154.92% 94.26% -969.67% -1,029.51% -127.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.61 1.25 1.01 0.52 0.43 0.71 0.66 16.02% YoY % 28.80% 23.76% 94.23% 20.93% -39.44% 7.58% - Horiz. % 243.94% 189.39% 153.03% 78.79% 65.15% 107.58% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 25/07/23 26/07/22 16/08/21 29/07/20 31/07/19 24/07/18 27/07/17 -
Price 1.1800 1.1000 1.0800 0.3750 0.3400 0.7200 0.7350 -
P/RPS 6.86 4.26 3.56 3.70 1.39 2.04 2.32 19.79% YoY % 61.03% 19.66% -3.78% 166.19% -31.86% -12.07% - Horiz. % 295.69% 183.62% 153.45% 159.48% 59.91% 87.93% 100.00%
P/EPS -23.53 -52.88 94.07 -6.67 -6.60 -61.39 83.93 - YoY % 55.50% -156.21% 1,510.34% -1.06% 89.25% -173.14% - Horiz. % -28.04% -63.00% 112.08% -7.95% -7.86% -73.14% 100.00%
EY -4.25 -1.89 1.06 -14.98 -15.14 -1.63 1.19 - YoY % -124.87% -278.30% 107.08% 1.06% -828.83% -236.97% - Horiz. % -357.14% -158.82% 89.08% -1,258.82% -1,272.27% -136.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.59 1.25 1.10 0.41 0.35 0.68 0.68 15.20% YoY % 27.20% 13.64% 168.29% 17.14% -48.53% 0.00% - Horiz. % 233.82% 183.82% 161.76% 60.29% 51.47% 100.00% 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