| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Revenue | 108,5 | 152,5 | 166,5 | 189,8 | 221,7 | 260,3 | | EBITDA | -1,98 | 1,94 | 13,90 | 11,42 | 17,62 | 21,42 | | EBIT | -5,36 | -4,99 | 3,16 | 5,83 | 12,43 | 19,24 | | Pre-Tax Profit | - | - | - | - | - | - | | Net income | -23,91 | -15,86 | -23,30 | -24,20 | -18,81 | -14,33 | | EPS ( $) | -2,45 | -0,26 | -0,38 | -0,42 | -0,36 | 0,01 | | Dividend per Share ( $) | - | - | - | - | - | - | | Yield | - | - | - | - | - | - | | Annoucement Date | 02/14/2008
09:05 pm | 02/10/2009
09:05 pm | 02/04/2010
09:05 pm | - | - | - |
|
|
|
|
Actuals in M $ |
Estimates in M $ |
|
Fiscal Period Décembre |
2007 | 2008 | 2009 | 2010 | 2011 | 2012 |
| Debt | - | - | - | - | - | - | | Finance | 169,4 | 123,6 | 123,6 | 100,4 | 119,4 | 148,2 | | Equity | - | 70,23 | -737,0 | -574,1 | -204,7 | -102,0 | | Capital Expenditure | 4,67 | 7,27 | 6,10 | 6,31 | 8,14 | 10,26 | Leverage
(Debt/Ebitda) | - | - | - | - | - | - | Gearing
(Debt/Equity) | - | - | - | - | - | - | | Annoucement Date | 02/14/2008
09:05 pm | 02/10/2009
09:05 pm | 02/04/2010
09:05 pm | - | - | - |
|
Assessed data source :
© 2010 Thomson Reuters |
|
|
|
|
|
|
Years |
2010e
|
2011e
|
|
Capitalization
|
1 259 M$ |
-
|
|
Company Value
|
1 159 M$ |
1 140 M$ |
|
Capitalization / Revenue
|
6,63x |
5,68x |
|
Company Value / Revenue |
6,11x |
5,14x |
|
Company Value / EBITDA
|
101,5x |
64,67x |
|
PER
|
|
|
|
ROE
|
4,22% |
9,19% |
|
ROA |
0,60% |
0,80% |
|
Net Asset Value per Share
|
- |
- |
|
Book Value per Share
|
1,58 $ |
1,64 $ |
|
Cash Flow per Share
|
0,23 $ |
0,36 $ |
|
|
|
