Fundamentals
TOP
TOP KINISIS TRAVEL PUBLIC (CR)
Price and Valuation
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
P/E | 13.37 | 21.67 | 13.12 | N/A | N/A | N/A | 13.78 | 4.52 | 1.46 | 9.91 | 37.75 | 83.37 | 44.44 |
Price to Sales | 0.08 | 0.09 | 0.08 | 0.10 | 0.09 | 0.07 | 0.08 | 0.09 | 0.05 | 0.05 | 0.07 | 0.08 | 0.11 |
Price to Operating Cash Flow Per Share | 2.51 | 3.79 | 2.23 | 14.00 | 5.75 | 8.35 | N/A | N/A | N/A | 7.80 | N/A | N/A | N/A |
Price to Book value | 0.61 | 0.61 | 0.62 | 0.65 | 0.70 | 0.48 | 0.51 | 0.80 | 0.77 | 2.31 | 3.01 | N/A | N/A |
Dividend Policy
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dividend Yield (%) | 2.69 | N/A | N/A | N/A | N/A | N/A | 2.64 | N/A | 17.88 | N/A | N/A | N/A | N/A |
Av. Dividend per share (cents) | 0.70 | N/A | N/A | N/A | N/A | N/A | 0.66 | N/A | 4.47 | N/A | N/A | N/A | N/A |
Dividend Payout | 0.36 | N/A | N/A | N/A | N/A | N/A | 0.36 | N/A | 0.26 | N/A | N/A | N/A | N/A |
Dividend Cover | 2.79 | N/A | N/A | N/A | N/A | N/A | 2.74 | N/A | 3.83 | N/A | N/A | N/A | N/A |
Growth
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sustainable growth (%) | 2.93 | 2.84 | 4.74 | -12.53 | -34.32 | -11.64 | 2.34 | 17.68 | 39.04 | 23.26 | 7.96 | N/A | N/A |
EPS Growth (1 Yr) | N/A | -39.79 | 139.79 | 60.56 | -103.85 | -429.83 | -67.27 | -67.74 | 580.16 | 281.82 | 120.00 | -46.43 | N/A |
Dividend Growth (1Yr) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Cashflow Growth (1yr) | N/A | -41.12 | 527.51 | -58.93 | 56.45 | 116.96 | -400.02 | -33.80 | -397.68 | 144.37 | N/A | N/A | N/A |
Profitability
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Profit Margin (%) | 8.23 | 8.09 | 8.19 | 8.86 | 5.74 | 6.33 | 8.24 | 8.83 | 9.34 | 6.88 | 6.83 | 7.70 | 10.13 |
Net Profit Margin (%) | 0.89 | 0.88 | 1.38 | -1.03 | -4.56 | -1.35 | 1.38 | 3.36 | 5.17 | 1.29 | 0.69 | 0.50 | 0.60 |
Earnings Yield (%) | 7.48 | 4.62 | 7.62 | -19.20 | -48.67 | -23.88 | 7.25 | 22.10 | 68.57 | 10.09 | 2.65 | 1.20 | 2.25 |
Management Effectiveness
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROE (%) | 4.57 | 2.84 | 4.74 | -12.53 | -34.32 | -11.64 | 3.68 | 17.68 | 52.81 | 23.26 | 7.96 | N/A | N/A |
ROCE (%) | 7.12 | 6.27 | 9.41 | -6.33 | -29.99 | -8.41 | 8.25 | 28.60 | 73.03 | 49.36 | 25.84 | N/A | N/A |
Asset Turnover | 7.98 | 7.10 | 6.83 | 6.17 | 6.58 | 6.24 | 6.00 | 8.52 | 14.13 | 38.39 | 37.22 | N/A | N/A |
Efficiency
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover per employee (€) | € 491,385.94 | € 293,836.10 | € 525,829.28 | € 424,585.87 | € 416,269.64 | € 451,993.84 | € 421,452.54 | € 404,461.20 | € 495,272.03 | € 541,891.93 | € 460,506.54 | € 492,426.82 | € 353,135.04 |
Staff cost per employee (€) | € 15,840.64 | € 9,875.83 | € 15,769.57 | € 16,123.35 | € 16,528.52 | € 14,832.10 | € 12,972.09 | € 9,934.49 | € 11,567.72 | € 12,132.07 | € 10,170.87 | € 10,119.81 | € 9,217.89 |
Number οf employees | 86 | 123 | 70 | 75 | 78 | 85 | 81 | 50 | 30 | 27 | 26 | 21 | 20 |
Financial Strength
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Ratio | 1.11 | 1.15 | 1.12 | 1.00 | 0.98 | 1.42 | 1.48 | 1.44 | 1.44 | 1.04 | 0.99 | N/A | N/A |
Quick Ratio | 1.11 | 1.15 | 1.12 | 1.00 | 0.98 | 1.42 | 1.48 | 1.44 | 1.44 | 1.04 | 0.99 | N/A | N/A |
Interest Coverage | 3.30 | 2.04 | 2.46 | -1.36 | -8.14 | -2.85 | 3.91 | 8.08 | 12.80 | 2.65 | 1.55 | 1.39 | 2.67 |
Stock Days | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Debtor Days | 29.01 | 35.44 | 42.68 | 49.55 | 49.87 | 52.09 | 56.41 | 61.76 | 40.54 | 24.20 | 26.85 | N/A | N/A |
Creditor Days | 29.32 | 30.65 | 30.72 | 30.13 | 30.56 | 18.16 | 8.14 | 25.87 | 20.15 | 19.89 | 23.00 | N/A | N/A |
Working Capital Days | -0.310 | 4.790 | 11.960 | 19.420 | 19.310 | 33.930 | 48.270 | 35.890 | 20.390 | 4.310 | 3.850 | N/A | N/A |
Gearing Ratio - Basis 1 (%) | N/A | N/A | 8.00 | 9.31 | 12.65 | 4.31 | 1.26 | 0.17 | 1.75 | 11.28 | 22.39 | N/A | N/A |
Gearing Ratio - Basis 2 (%) | N/A | N/A | 7.41 | 8.52 | 11.23 | 4.13 | 1.24 | 0.17 | 1.72 | 10.14 | 18.29 | N/A | N/A |
Long term Debt (€) | N/A | N/A | € 396,017 | € 439,629 | € 552,524 | € 252,486 | € 70,707 | € 4,011 | € 17,941 | € 38,638 | € 58,838 | N/A | N/A |
Total Debt (€) | € 394,832 | € 971,080 | € 2,124,606 | € 2,558,212 | € 2,650,132 | € 2,309,250 | € 2,021,913 | € 820,672 | € 485,802 | € 425,335 | € 466,048 | N/A | N/A |
Per share
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS - Av. (cents) | 1.95 | 1.15 | 1.91 | -4.80 | -12.17 | -5.97 | 1.81 | 5.53 | 17.14 | 2.52 | 0.66 | 0.30 | 0.56 |
EPS -Tot. (cents) | 1.95 | 1.15 | 1.91 | -4.80 | -12.17 | -5.54 | 1.68 | 3.39 | 4.40 | 0.65 | 0.17 | 0.08 | 0.14 |
Net Oper. Cash Flow per share (cents) | 10.35 | 6.60 | 11.20 | 1.79 | 4.35 | 2.99 | -17.71 | -5.34 | -9.55 | 3.21 | -7.23 | N/A | N/A |
Book Value per Share (cents) | 42.58 | 40.86 | 40.18 | 38.32 | 35.58 | 51.63 | 49.25 | 31.24 | 32.46 | 10.84 | 8.32 | N/A | N/A |
Equity Per Share (cents) | 42.58 | 40.67 | 40.18 | 38.32 | 35.45 | 51.30 | 49.27 | 31.24 | 32.46 | 10.84 | 8.32 | N/A | N/A |
Average number of shares | 12,236,394 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 11,429,037 | 11,398,141 | 7,555,107 | 3,160,000 | 3,160,000 | 3,160,000 | 3,160,000 | 3,160,000 |
Total number of shares | 12,236,394 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 | 12,316,711 |