[EUROSP] QoQ Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 6.72%
YoY- 237.32%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 60,768 66,200 58,170 55,718 55,042 57,640 42,887 26.12%
PBT 5,294 7,764 6,011 5,526 5,232 6,188 2,120 83.96%
Tax -230 -96 -1,221 -1,501 -1,460 -1,664 -528 -42.50%
NP 5,064 7,668 4,790 4,025 3,772 4,524 1,592 116.13%
-
NP to SH 5,064 7,668 4,790 4,025 3,772 4,524 1,592 116.13%
-
Tax Rate 4.34% 1.24% 20.31% 27.16% 27.91% 26.89% 24.91% -
Total Cost 55,704 58,532 53,380 51,693 51,270 53,116 41,295 22.06%
-
Net Worth 56,971 56,385 54,417 52,650 52,280 51,534 50,420 8.47%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 1,199 - - - 799 -
Div Payout % - - 25.04% - - - 50.22% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 56,971 56,385 54,417 52,650 52,280 51,534 50,420 8.47%
NOSH 40,000 40,020 39,983 39,986 39,957 39,964 39,974 0.04%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 8.33% 11.58% 8.23% 7.22% 6.85% 7.85% 3.71% -
ROE 8.89% 13.60% 8.80% 7.65% 7.21% 8.78% 3.16% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 151.92 165.41 145.49 139.34 137.75 144.23 107.28 26.07%
EPS 12.66 19.16 11.98 10.07 9.44 11.32 3.98 116.13%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.4243 1.4089 1.361 1.3167 1.3084 1.2895 1.2613 8.43%
Adjusted Per Share Value based on latest NOSH - 40,035
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 136.80 149.03 130.95 125.43 123.91 129.76 96.55 26.12%
EPS 11.40 17.26 10.78 9.06 8.49 10.18 3.58 116.29%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 1.80 -
NAPS 1.2825 1.2693 1.225 1.1853 1.1769 1.1601 1.1351 8.47%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.81 0.77 0.74 0.73 0.78 0.70 0.75 -
P/RPS 0.53 0.47 0.51 0.52 0.57 0.49 0.70 -16.91%
P/EPS 6.40 4.02 6.18 7.25 8.26 6.18 18.83 -51.26%
EY 15.63 24.88 16.19 13.79 12.10 16.17 5.31 105.25%
DY 0.00 0.00 4.05 0.00 0.00 0.00 2.67 -
P/NAPS 0.57 0.55 0.54 0.55 0.60 0.54 0.59 -2.27%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 -
Price 0.75 0.73 0.78 0.79 0.72 0.75 0.64 -
P/RPS 0.49 0.44 0.54 0.57 0.52 0.52 0.60 -12.61%
P/EPS 5.92 3.81 6.51 7.85 7.63 6.63 16.07 -48.57%
EY 16.88 26.25 15.36 12.74 13.11 15.09 6.22 94.44%
DY 0.00 0.00 3.85 0.00 0.00 0.00 3.13 -
P/NAPS 0.53 0.52 0.57 0.60 0.55 0.58 0.51 2.59%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment