[EUROSP] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -26.0%
YoY- 550.12%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 68,472 60,902 61,353 66,660 71,272 63,958 64,012 4.57%
PBT 5,776 3,674 3,338 4,456 6,136 -4,637 -178 -
Tax 464 -437 -493 -738 -1,112 855 1,143 -45.08%
NP 6,240 3,237 2,845 3,718 5,024 -3,782 965 245.90%
-
NP to SH 6,240 3,237 2,845 3,718 5,024 -3,782 965 245.90%
-
Tax Rate -8.03% 11.89% 14.77% 16.56% 18.12% - - -
Total Cost 62,232 57,665 58,508 62,942 66,248 67,740 63,046 -0.86%
-
Net Worth 43,634 42,075 40,965 40,689 40,089 38,832 43,320 0.48%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 43,634 42,075 40,965 40,689 40,089 38,832 43,320 0.48%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,421 0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.11% 5.32% 4.64% 5.58% 7.05% -5.91% 1.51% -
ROE 14.30% 7.69% 6.95% 9.14% 12.53% -9.74% 2.23% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 154.14 137.10 138.12 150.06 160.45 143.98 144.12 4.57%
EPS 14.04 7.29 6.40 8.36 11.32 -8.51 2.17 246.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9823 0.9472 0.9222 0.916 0.9025 0.8742 0.9753 0.47%
Adjusted Per Share Value based on latest NOSH - 44,421
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 154.14 137.10 138.12 150.06 160.45 143.98 144.12 4.57%
EPS 14.04 7.29 6.40 8.36 11.32 -8.51 2.17 246.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9823 0.9472 0.9222 0.916 0.9025 0.8742 0.9753 0.47%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.475 0.415 0.32 0.40 0.36 0.49 0.51 -
P/RPS 0.31 0.30 0.23 0.27 0.22 0.34 0.35 -7.75%
P/EPS 3.38 5.69 5.00 4.78 3.18 -5.76 23.47 -72.42%
EY 29.57 17.56 20.02 20.92 31.42 -17.38 4.26 262.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.35 0.44 0.40 0.56 0.52 -5.18%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 29/07/13 29/04/13 30/01/13 29/10/12 30/07/12 23/04/12 -
Price 0.475 0.42 0.45 0.35 0.39 0.47 0.51 -
P/RPS 0.31 0.31 0.33 0.23 0.24 0.33 0.35 -7.75%
P/EPS 3.38 5.76 7.03 4.18 3.45 -5.52 23.47 -72.42%
EY 29.57 17.35 14.23 23.91 29.00 -18.11 4.26 262.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.49 0.38 0.43 0.54 0.52 -5.18%

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