Fundamentals
EXIN
D.A.P.P. Digital Access Pass PTE
Price and Valuation
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
P/E | 1.98 | 1.54 | 33.44 | N/A | N/A | N/A | N/A | N/A |
Price to Sales | 1.28 | 1.35 | 17.73 | N/A | N/A | N/A | N/A | N/A |
Price to Operating Cash Flow Per Share | 0.28 | 20.73 | N/A | 7,692.31 | N/A | 74.09 | N/A | N/A |
Price to Book value | 0.12 | 0.20 | 1.16 | 10.92 | 9.12 | 7.34 | 4.48 | 3.29 |
Dividend Policy
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
Dividend Yield (%) | 12.45 | 4.18 | N/A | N/A | N/A | N/A | N/A | N/A |
Av. Dividend per share (cents) | 2.49 | 1.67 | N/A | N/A | N/A | N/A | N/A | N/A |
Dividend Payout | 0.25 | 0.06 | N/A | N/A | N/A | N/A | N/A | N/A |
Dividend Cover | 4.04 | 15.55 | N/A | N/A | N/A | N/A | N/A | N/A |
Growth
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
Sustainable growth (%) | 14.99 | 12.07 | 3.62 | -17.87 | -24.24 | -63.78 | -36.26 | -185.32 |
EPS Growth (1 Yr) | -61.24 | 2,069.17 | 281.82 | 37.74 | 69.45 | -7.10 | 85.62 | N/A |
Dividend Growth (1Yr) | 49.10 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Cashflow Growth (1yr) | 17,043.70 | 343.45 | -4,836.32 | 101.15 | -183.41 | 112.32 | -161.50 | N/A |
Profitability
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
Gross Profit Margin (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Net Profit Margin (%) | 92.06 | 93.50 | 56.17 | N/A | N/A | N/A | N/A | N/A |
Earnings Yield (%) | 50.45 | 65.08 | 2.99 | -1.64 | -2.66 | -8.69 | -8.09 | -56.32 |
Management Effectiveness
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
ROE (%) | 19.91 | 12.90 | 3.62 | -17.87 | -24.24 | -63.78 | -36.26 | -185.32 |
ROCE (%) | 8.55 | 13.53 | 3.66 | -17.44 | -23.90 | -63.52 | -36.26 | -185.27 |
Asset Turnover | 0.09 | 0.14 | 0.07 | -0.09 | -0.15 | -0.47 | -0.24 | -1.52 |
Efficiency
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
Turnover per employee (€) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Staff cost per employee (€) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Number οf employees | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Financial Strength
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
Current Ratio | 0.40 | 51.16 | 30.28 | 15.39 | 59.63 | 19.83 | 52.86 | 6.20 |
Quick Ratio | 0.40 | 51.16 | 30.28 | 15.39 | 59.63 | 19.83 | 52.86 | 6.20 |
Interest Coverage | 5.45 | N/A | N/A | -611.94 | -1,812.97 | -4,725.40 | -5,595.09 | -32,470.89 |
Stock Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Debtor Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Creditor Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Working Capital Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Gearing Ratio - Basis 1 (%) | 189.19 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Gearing Ratio - Basis 2 (%) | 65.42 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Long term Debt (€) | € 12,407,385 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Total Debt (€) | € 15,834,840 | N/A | N/A | N/A | N/A | € 1,764 | € 4,944 | € 6,611 |
Per share
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|
EPS - Av. (cents) | 10.09 | 26.03 | 1.20 | -0.66 | -1.06 | -3.47 | -3.24 | -22.53 |
EPS -Tot. (cents) | 16.80 | 9.37 | 0.30 | -0.76 | -1.23 | -4.02 | -3.75 | -26.09 |
Net Oper. Cash Flow per share (cents) | 71.47 | 1.93 | -1.13 | 0.01 | -0.45 | 0.54 | -4.38 | -1.68 |
Book Value per Share (cents) | 168.56 | 204.55 | 34.60 | 3.66 | 4.38 | 5.45 | 8.92 | 12.16 |
Equity Per Share (cents) | 50.67 | 201.75 | 33.05 | 3.66 | 4.38 | 5.45 | 8.92 | 12.16 |
Average number of shares | 12,943,745 | 2,796,694 | 1,956,500 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 | 9,000,000 |
Total number of shares | 7,771,666 | 7,771,666 | 7,771,666 | 7,771,666 | 7,771,666 | 7,771,666 | 7,771,666 | 7,771,666 |