[EUROSP] QoQ Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 142.51%
YoY- 117.56%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 42,887 41,790 39,656 39,400 32,574 29,962 30,554 25.33%
PBT 2,120 1,578 402 528 -1,714 -2,429 -1,744 -
Tax -528 -385 10 -108 726 400 -52 368.24%
NP 1,592 1,193 412 420 -988 -2,029 -1,796 -
-
NP to SH 1,592 1,193 412 420 -988 -2,029 -1,796 -
-
Tax Rate 24.91% 24.40% -2.49% 20.45% - - - -
Total Cost 41,295 40,597 39,244 38,980 33,562 31,991 32,350 17.65%
-
Net Worth 50,420 49,720 48,612 49,454 49,099 49,079 49,489 1.24%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 799 - - - - - - -
Div Payout % 50.22% - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 50,420 49,720 48,612 49,454 49,099 49,079 49,489 1.24%
NOSH 39,974 39,955 39,615 40,384 39,999 39,947 39,911 0.10%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 3.71% 2.86% 1.04% 1.07% -3.03% -6.77% -5.88% -
ROE 3.16% 2.40% 0.85% 0.85% -2.01% -4.13% -3.63% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 107.28 104.59 100.10 97.56 81.44 75.01 76.56 25.19%
EPS 3.98 2.99 1.04 1.04 -2.47 -5.08 -4.50 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2613 1.2444 1.2271 1.2246 1.2275 1.2286 1.24 1.14%
Adjusted Per Share Value based on latest NOSH - 40,384
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 96.55 94.08 89.27 88.70 73.33 67.45 68.78 25.34%
EPS 3.58 2.69 0.93 0.95 -2.22 -4.57 -4.04 -
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1351 1.1193 1.0943 1.1133 1.1053 1.1049 1.1141 1.25%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.75 0.70 0.82 0.75 0.53 0.60 0.70 -
P/RPS 0.70 0.67 0.82 0.77 0.65 0.80 0.91 -16.03%
P/EPS 18.83 23.44 78.85 72.12 -21.46 -11.81 -15.56 -
EY 5.31 4.27 1.27 1.39 -4.66 -8.47 -6.43 -
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.67 0.61 0.43 0.49 0.56 3.53%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 28/04/04 29/01/04 30/10/03 28/07/03 23/04/03 27/01/03 -
Price 0.64 0.75 0.76 0.87 0.70 0.57 0.60 -
P/RPS 0.60 0.72 0.76 0.89 0.86 0.76 0.78 -16.03%
P/EPS 16.07 25.11 73.08 83.65 -28.34 -11.22 -13.33 -
EY 6.22 3.98 1.37 1.20 -3.53 -8.91 -7.50 -
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.62 0.71 0.57 0.46 0.48 4.12%

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