[EUROSP] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -23.47%
YoY- 194.75%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 69,164 68,472 60,902 61,353 66,660 71,272 63,958 5.35%
PBT 6,824 5,776 3,674 3,338 4,456 6,136 -4,637 -
Tax -578 464 -437 -493 -738 -1,112 855 -
NP 6,246 6,240 3,237 2,845 3,718 5,024 -3,782 -
-
NP to SH 6,246 6,240 3,237 2,845 3,718 5,024 -3,782 -
-
Tax Rate 8.47% -8.03% 11.89% 14.77% 16.56% 18.12% - -
Total Cost 62,918 62,232 57,665 58,508 62,942 66,248 67,740 -4.79%
-
Net Worth 45,198 43,634 42,075 40,965 40,689 40,089 38,832 10.64%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 45,198 43,634 42,075 40,965 40,689 40,089 38,832 10.64%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,421 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 9.03% 9.11% 5.32% 4.64% 5.58% 7.05% -5.91% -
ROE 13.82% 14.30% 7.69% 6.95% 9.14% 12.53% -9.74% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 155.70 154.14 137.10 138.12 150.06 160.45 143.98 5.35%
EPS 14.06 14.04 7.29 6.40 8.36 11.32 -8.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0175 0.9823 0.9472 0.9222 0.916 0.9025 0.8742 10.63%
Adjusted Per Share Value based on latest NOSH - 44,421
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 155.70 154.14 137.10 138.12 150.06 160.45 143.98 5.35%
EPS 14.06 14.04 7.29 6.40 8.36 11.32 -8.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0175 0.9823 0.9472 0.9222 0.916 0.9025 0.8742 10.63%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.545 0.475 0.415 0.32 0.40 0.36 0.49 -
P/RPS 0.35 0.31 0.30 0.23 0.27 0.22 0.34 1.94%
P/EPS 3.88 3.38 5.69 5.00 4.78 3.18 -5.76 -
EY 25.80 29.57 17.56 20.02 20.92 31.42 -17.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.44 0.35 0.44 0.40 0.56 -2.39%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 13/01/14 28/10/13 29/07/13 29/04/13 30/01/13 29/10/12 30/07/12 -
Price 0.69 0.475 0.42 0.45 0.35 0.39 0.47 -
P/RPS 0.44 0.31 0.31 0.33 0.23 0.24 0.33 21.12%
P/EPS 4.91 3.38 5.76 7.03 4.18 3.45 -5.52 -
EY 20.38 29.57 17.35 14.23 23.91 29.00 -18.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.48 0.44 0.49 0.38 0.43 0.54 16.59%

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