[EUROSP] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

26-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2010

Quarter

31-Aug-2009 [#1]

Profit Trend

QoQ- -30.78%

YoY- -53.25%

Quarter Report

Eurospan_20090831.pdf

Latest QR

Upcoming QR

EUROSP's Result

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Annualized Quarter Result
Revenue	62,128	61,630	61,532	58,548	62,797	64,289	71,686	-9.10%
YoY %	0.81%	0.16%	5.10%	-6.77%	-2.32%	-10.32%	-	-
Horiz. %	86.67%	85.97%	85.84%	81.67%	87.60%	89.68%	100.00%	-
PBT	317	441	1,950	1,964	3,937	5,298	7,078	-87.41%
YoY %	-28.12%	-77.38%	-0.71%	-50.11%	-25.69%	-25.15%	-	-
Horiz. %	4.48%	6.23%	27.55%	27.75%	55.62%	74.85%	100.00%	-
Tax	155	-30	38	368	-568	-948	-990	-
YoY %	616.67%	-178.95%	-89.67%	164.79%	40.08%	4.24%	-	-
Horiz. %	-15.66%	3.03%	-3.84%	-37.17%	57.37%	95.76%	100.00%	-
NP	472	410	1,988	2,332	3,369	4,350	6,088	-81.84%
YoY %	15.12%	-79.38%	-14.75%	-30.78%	-22.55%	-28.55%	-	-
Horiz. %	7.75%	6.73%	32.65%	38.30%	55.34%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	472	410	1,988	2,332	3,369	4,350	6,088	-81.84%
YoY %	15.12%	-79.38%	-14.75%	-30.78%	-22.55%	-28.55%	-	-
Horiz. %	7.75%	6.73%	32.65%	38.30%	55.34%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-48.90%	6.80%	-1.95%	-18.74%	14.43%	17.89%	13.99%	-
YoY %	-819.12%	448.72%	89.59%	-229.87%	-19.34%	27.88%	-	-
Horiz. %	-349.54%	48.61%	-13.94%	-133.95%	103.15%	127.88%	100.00%	-
Total Cost	61,656	61,220	59,544	56,216	59,428	59,938	65,598	-4.05%
YoY %	0.71%	2.81%	5.92%	-5.40%	-0.85%	-8.63%	-	-
Horiz. %	93.99%	93.33%	90.77%	85.70%	90.59%	91.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,043	63,483	64,388	67,137	66,527	67,706	70,249	-5.98%
YoY %	0.88%	-1.41%	-4.09%	0.92%	-1.74%	-3.62%	-	-
Horiz. %	91.17%	90.37%	91.66%	95.57%	94.70%	96.38%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	3,226	-	-	-	4,420	1,609	2,412	21.41%
YoY %	0.00%	-	-	-	174.70%	-33.29%	-	-
Horiz. %	133.75%	-	-	-	183.25%	66.71%	100.00%	-
Div Payout %	683.68%	-	-	-	131.23%	36.99%	39.63%	-
YoY %	0.00%	-	-	-	254.77%	-6.66%	-	-
Horiz. %	1,725.16%	-	-	-	331.14%	93.34%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	64,043	63,483	64,388	67,137	66,527	67,706	70,249	-5.98%
YoY %	0.88%	-1.41%	-4.09%	0.92%	-1.74%	-3.62%	-	-
Horiz. %	91.17%	90.37%	91.66%	95.57%	94.70%	96.38%	100.00%	-
NOSH	40,337	39,999	40,242	40,206	40,190	40,234	40,211	0.20%
YoY %	0.85%	-0.60%	0.09%	0.04%	-0.11%	0.06%	-	-
Horiz. %	100.31%	99.47%	100.08%	99.99%	99.95%	100.06%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	0.76%	0.67%	3.23%	3.98%	5.36%	6.77%	8.49%	-
YoY %	13.43%	-79.26%	-18.84%	-25.75%	-20.83%	-20.26%	-	-
Horiz. %	8.95%	7.89%	38.04%	46.88%	63.13%	79.74%	100.00%	-
ROE	0.74%	0.65%	3.09%	3.47%	5.06%	6.43%	8.67%	-
YoY %	13.85%	-78.96%	-10.95%	-31.42%	-21.31%	-25.84%	-	-
Horiz. %	8.54%	7.50%	35.64%	40.02%	58.36%	74.16%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	154.02	154.08	152.90	145.62	156.25	159.79	178.27	-9.29%
YoY %	-0.04%	0.77%	5.00%	-6.80%	-2.22%	-10.37%	-	-
Horiz. %	86.40%	86.43%	85.77%	81.69%	87.65%	89.63%	100.00%	-
EPS	1.17	1.03	4.94	5.80	8.38	10.81	15.14	-81.88%
YoY %	13.59%	-79.15%	-14.83%	-30.79%	-22.48%	-28.60%	-	-
Horiz. %	7.73%	6.80%	32.63%	38.31%	55.35%	71.40%	100.00%	-
DPS	8.00	0.00	0.00	0.00	11.00	4.00	6.00	21.16%
YoY %	0.00%	0.00%	0.00%	0.00%	175.00%	-33.33%	-	-
Horiz. %	133.33%	0.00%	0.00%	0.00%	183.33%	66.67%	100.00%	-
NAPS	1.5877	1.5871	1.60	1.6698	1.6553	1.6828	1.747	-6.18%
YoY %	0.04%	-0.81%	-4.18%	0.88%	-1.63%	-3.67%	-	-
Horiz. %	90.88%	90.85%	91.59%	95.58%	94.75%	96.33%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 40,206
RPS	139.86	138.74	138.52	131.80	141.37	144.73	161.38	-9.10%
YoY %	0.81%	0.16%	5.10%	-6.77%	-2.32%	-10.32%	-	-
Horiz. %	86.67%	85.97%	85.83%	81.67%	87.60%	89.68%	100.00%	-
EPS	1.06	0.92	4.48	5.25	7.58	9.79	13.71	-81.87%
YoY %	15.22%	-79.46%	-14.67%	-30.74%	-22.57%	-28.59%	-	-
Horiz. %	7.73%	6.71%	32.68%	38.29%	55.29%	71.41%	100.00%	-
DPS	7.26	0.00	0.00	0.00	9.95	3.62	5.43	21.38%
YoY %	0.00%	0.00%	0.00%	0.00%	174.86%	-33.33%	-	-
Horiz. %	133.70%	0.00%	0.00%	0.00%	183.24%	66.67%	100.00%	-
NAPS	1.4417	1.4291	1.4495	1.5114	1.4977	1.5242	1.5814	-5.98%
YoY %	0.88%	-1.41%	-4.10%	0.91%	-1.74%	-3.62%	-	-
Horiz. %	91.17%	90.37%	91.66%	95.57%	94.71%	96.38%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	1.04	0.85	0.93	0.90	0.80	0.89	0.74	-
P/RPS	0.68	0.55	0.61	0.62	0.51	0.56	0.42	37.92%
YoY %	23.64%	-9.84%	-1.61%	21.57%	-8.93%	33.33%	-	-
Horiz. %	161.90%	130.95%	145.24%	147.62%	121.43%	133.33%	100.00%	-
P/EPS	88.88	82.79	18.83	15.52	9.54	8.23	4.89	592.51%
YoY %	7.36%	339.67%	21.33%	62.68%	15.92%	68.30%	-	-
Horiz. %	1,817.59%	1,693.05%	385.07%	317.38%	195.09%	168.30%	100.00%	-
EY	1.13	1.21	5.31	6.44	10.48	12.15	20.46	-85.52%
YoY %	-6.61%	-77.21%	-17.55%	-38.55%	-13.74%	-40.62%	-	-
Horiz. %	5.52%	5.91%	25.95%	31.48%	51.22%	59.38%	100.00%	-
DY	7.69	0.00	0.00	0.00	13.75	4.49	8.11	-3.48%
YoY %	0.00%	0.00%	0.00%	0.00%	206.24%	-44.64%	-	-
Horiz. %	94.82%	0.00%	0.00%	0.00%	169.54%	55.36%	100.00%	-
P/NAPS	0.66	0.54	0.58	0.54	0.48	0.53	0.42	35.20%
YoY %	22.22%	-6.90%	7.41%	12.50%	-9.43%	26.19%	-	-
Horiz. %	157.14%	128.57%	138.10%	128.57%	114.29%	126.19%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	28/07/10	13/04/10	25/01/10	26/10/09	27/07/09	23/04/09	15/01/09	-
Price	1.03	0.92	1.00	1.15	0.82	0.80	0.80	-
P/RPS	0.67	0.60	0.65	0.79	0.52	0.50	0.45	30.42%
YoY %	11.67%	-7.69%	-17.72%	51.92%	4.00%	11.11%	-	-
Horiz. %	148.89%	133.33%	144.44%	175.56%	115.56%	111.11%	100.00%	-
P/EPS	88.02	89.61	20.24	19.83	9.78	7.40	5.28	553.69%
YoY %	-1.77%	342.74%	2.07%	102.76%	32.16%	40.15%	-	-
Horiz. %	1,667.05%	1,697.16%	383.33%	375.57%	185.23%	140.15%	100.00%	-
EY	1.14	1.12	4.94	5.04	10.22	13.52	18.93	-84.66%
YoY %	1.79%	-77.33%	-1.98%	-50.68%	-24.41%	-28.58%	-	-
Horiz. %	6.02%	5.92%	26.10%	26.62%	53.99%	71.42%	100.00%	-
DY	7.77	0.00	0.00	0.00	13.41	5.00	7.50	2.38%
YoY %	0.00%	0.00%	0.00%	0.00%	168.20%	-33.33%	-	-
Horiz. %	103.60%	0.00%	0.00%	0.00%	178.80%	66.67%	100.00%	-
P/NAPS	0.65	0.58	0.63	0.69	0.50	0.48	0.46	25.94%
YoY %	12.07%	-7.94%	-8.70%	38.00%	4.17%	4.35%	-	-
Horiz. %	141.30%	126.09%	136.96%	150.00%	108.70%	104.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos