[EUROSP] QoQ Annualized Quarter Result on 31-May-2013 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 13.77%
YoY- 185.59%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 67,338 69,164 68,472 60,902 61,353 66,660 71,272 -3.72%
PBT 6,264 6,824 5,776 3,674 3,338 4,456 6,136 1.38%
Tax -886 -578 464 -437 -493 -738 -1,112 -14.09%
NP 5,377 6,246 6,240 3,237 2,845 3,718 5,024 4.64%
-
NP to SH 5,377 6,246 6,240 3,237 2,845 3,718 5,024 4.64%
-
Tax Rate 14.14% 8.47% -8.03% 11.89% 14.77% 16.56% 18.12% -
Total Cost 61,961 62,918 62,232 57,665 58,508 62,942 66,248 -4.37%
-
Net Worth 46,108 45,198 43,634 42,075 40,965 40,689 40,089 9.80%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 46,108 45,198 43,634 42,075 40,965 40,689 40,089 9.80%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,421 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 7.99% 9.03% 9.11% 5.32% 4.64% 5.58% 7.05% -
ROE 11.66% 13.82% 14.30% 7.69% 6.95% 9.14% 12.53% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 151.59 155.70 154.14 137.10 138.12 150.06 160.45 -3.72%
EPS 12.11 14.06 14.04 7.29 6.40 8.36 11.32 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.038 1.0175 0.9823 0.9472 0.9222 0.916 0.9025 9.80%
Adjusted Per Share Value based on latest NOSH - 44,421
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 151.59 155.70 154.14 137.10 138.12 150.06 160.45 -3.72%
EPS 12.11 14.06 14.04 7.29 6.40 8.36 11.32 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.038 1.0175 0.9823 0.9472 0.9222 0.916 0.9025 9.80%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.69 0.545 0.475 0.415 0.32 0.40 0.36 -
P/RPS 0.46 0.35 0.31 0.30 0.23 0.27 0.22 63.73%
P/EPS 5.70 3.88 3.38 5.69 5.00 4.78 3.18 47.71%
EY 17.54 25.80 29.57 17.56 20.02 20.92 31.42 -32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.48 0.44 0.35 0.44 0.40 39.76%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 13/01/14 28/10/13 29/07/13 29/04/13 30/01/13 29/10/12 -
Price 0.88 0.69 0.475 0.42 0.45 0.35 0.39 -
P/RPS 0.58 0.44 0.31 0.31 0.33 0.23 0.24 80.37%
P/EPS 7.27 4.91 3.38 5.76 7.03 4.18 3.45 64.58%
EY 13.76 20.38 29.57 17.35 14.23 23.91 29.00 -39.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.68 0.48 0.44 0.49 0.38 0.43 57.70%

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