[EUROSP] QoQ Annualized Quarter Result on 31-May-2004 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 33.41%
YoY- 261.13%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 55,718 55,042 57,640 42,887 41,790 39,656 39,400 26.01%
PBT 5,526 5,232 6,188 2,120 1,578 402 528 379.15%
Tax -1,501 -1,460 -1,664 -528 -385 10 -108 478.98%
NP 4,025 3,772 4,524 1,592 1,193 412 420 351.79%
-
NP to SH 4,025 3,772 4,524 1,592 1,193 412 420 351.79%
-
Tax Rate 27.16% 27.91% 26.89% 24.91% 24.40% -2.49% 20.45% -
Total Cost 51,693 51,270 53,116 41,295 40,597 39,244 38,980 20.72%
-
Net Worth 52,650 52,280 51,534 50,420 49,720 48,612 49,454 4.26%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - 799 - - - -
Div Payout % - - - 50.22% - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 52,650 52,280 51,534 50,420 49,720 48,612 49,454 4.26%
NOSH 39,986 39,957 39,964 39,974 39,955 39,615 40,384 -0.65%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 7.22% 6.85% 7.85% 3.71% 2.86% 1.04% 1.07% -
ROE 7.65% 7.21% 8.78% 3.16% 2.40% 0.85% 0.85% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 139.34 137.75 144.23 107.28 104.59 100.10 97.56 26.85%
EPS 10.07 9.44 11.32 3.98 2.99 1.04 1.04 354.91%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.3167 1.3084 1.2895 1.2613 1.2444 1.2271 1.2246 4.95%
Adjusted Per Share Value based on latest NOSH - 39,999
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 125.43 123.91 129.76 96.55 94.08 89.27 88.70 26.01%
EPS 9.06 8.49 10.18 3.58 2.69 0.93 0.95 350.33%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.1853 1.1769 1.1601 1.1351 1.1193 1.0943 1.1133 4.27%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.73 0.78 0.70 0.75 0.70 0.82 0.75 -
P/RPS 0.52 0.57 0.49 0.70 0.67 0.82 0.77 -23.04%
P/EPS 7.25 8.26 6.18 18.83 23.44 78.85 72.12 -78.41%
EY 13.79 12.10 16.17 5.31 4.27 1.27 1.39 362.35%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.54 0.59 0.56 0.67 0.61 -6.67%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 29/01/04 30/10/03 -
Price 0.79 0.72 0.75 0.64 0.75 0.76 0.87 -
P/RPS 0.57 0.52 0.52 0.60 0.72 0.76 0.89 -25.71%
P/EPS 7.85 7.63 6.63 16.07 25.11 73.08 83.65 -79.37%
EY 12.74 13.11 15.09 6.22 3.98 1.37 1.20 383.74%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.58 0.51 0.60 0.62 0.71 -10.62%

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