[EUROSP] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -1.9%
YoY- 122.94%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 57,640 42,887 41,790 39,656 39,400 32,574 29,962 54.37%
PBT 6,188 2,120 1,578 402 528 -1,714 -2,429 -
Tax -1,664 -528 -385 10 -108 726 400 -
NP 4,524 1,592 1,193 412 420 -988 -2,029 -
-
NP to SH 4,524 1,592 1,193 412 420 -988 -2,029 -
-
Tax Rate 26.89% 24.91% 24.40% -2.49% 20.45% - - -
Total Cost 53,116 41,295 40,597 39,244 38,980 33,562 31,991 40.00%
-
Net Worth 51,534 50,420 49,720 48,612 49,454 49,099 49,079 3.29%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 799 - - - - - -
Div Payout % - 50.22% - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 51,534 50,420 49,720 48,612 49,454 49,099 49,079 3.29%
NOSH 39,964 39,974 39,955 39,615 40,384 39,999 39,947 0.02%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 7.85% 3.71% 2.86% 1.04% 1.07% -3.03% -6.77% -
ROE 8.78% 3.16% 2.40% 0.85% 0.85% -2.01% -4.13% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 144.23 107.28 104.59 100.10 97.56 81.44 75.01 54.32%
EPS 11.32 3.98 2.99 1.04 1.04 -2.47 -5.08 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2895 1.2613 1.2444 1.2271 1.2246 1.2275 1.2286 3.26%
Adjusted Per Share Value based on latest NOSH - 40,400
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 129.76 96.55 94.08 89.27 88.70 73.33 67.45 54.37%
EPS 10.18 3.58 2.69 0.93 0.95 -2.22 -4.57 -
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1601 1.1351 1.1193 1.0943 1.1133 1.1053 1.1049 3.28%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.70 0.75 0.70 0.82 0.75 0.53 0.60 -
P/RPS 0.49 0.70 0.67 0.82 0.77 0.65 0.80 -27.77%
P/EPS 6.18 18.83 23.44 78.85 72.12 -21.46 -11.81 -
EY 16.17 5.31 4.27 1.27 1.39 -4.66 -8.47 -
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.56 0.67 0.61 0.43 0.49 6.66%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 28/07/04 28/04/04 29/01/04 30/10/03 28/07/03 23/04/03 -
Price 0.75 0.64 0.75 0.76 0.87 0.70 0.57 -
P/RPS 0.52 0.60 0.72 0.76 0.89 0.86 0.76 -22.26%
P/EPS 6.63 16.07 25.11 73.08 83.65 -28.34 -11.22 -
EY 15.09 6.22 3.98 1.37 1.20 -3.53 -8.91 -
DY 0.00 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.60 0.62 0.71 0.57 0.46 16.62%

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