[EUROSP] QoQ Cumulative Quarter Result on 30-Nov-2004 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 66.76%
YoY- 815.53%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 16,550 58,170 41,789 27,521 14,410 42,887 31,343 -34.59%
PBT 1,941 6,011 4,145 2,616 1,547 2,120 1,184 38.90%
Tax -24 -1,221 -1,126 -730 -416 -528 -289 -80.87%
NP 1,917 4,790 3,019 1,886 1,131 1,592 895 65.93%
-
NP to SH 1,917 4,790 3,019 1,886 1,131 1,592 895 65.93%
-
Tax Rate 1.24% 20.31% 27.17% 27.91% 26.89% 24.91% 24.41% -
Total Cost 14,633 53,380 38,770 25,635 13,279 41,295 30,448 -38.56%
-
Net Worth 56,385 54,417 52,650 52,280 51,534 50,420 49,720 8.72%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 1,199 - - - 799 - -
Div Payout % - 25.04% - - - 50.22% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 56,385 54,417 52,650 52,280 51,534 50,420 49,720 8.72%
NOSH 40,020 39,983 39,986 39,957 39,964 39,974 39,955 0.10%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 11.58% 8.23% 7.22% 6.85% 7.85% 3.71% 2.86% -
ROE 3.40% 8.80% 5.73% 3.61% 2.19% 3.16% 1.80% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 41.35 145.49 104.51 68.88 36.06 107.28 78.45 -34.67%
EPS 4.79 11.98 7.55 4.72 2.83 3.98 2.24 65.75%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.4089 1.361 1.3167 1.3084 1.2895 1.2613 1.2444 8.60%
Adjusted Per Share Value based on latest NOSH - 39,947
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 37.26 130.95 94.07 61.95 32.44 96.55 70.56 -34.59%
EPS 4.32 10.78 6.80 4.25 2.55 3.58 2.01 66.31%
DPS 0.00 2.70 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.2693 1.225 1.1853 1.1769 1.1601 1.1351 1.1193 8.72%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.77 0.74 0.73 0.78 0.70 0.75 0.70 -
P/RPS 1.86 0.51 0.70 1.13 1.94 0.70 0.89 63.24%
P/EPS 16.08 6.18 9.67 16.53 24.73 18.83 31.25 -35.70%
EY 6.22 16.19 10.34 6.05 4.04 5.31 3.20 55.56%
DY 0.00 4.05 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.55 0.54 0.55 0.60 0.54 0.59 0.56 -1.19%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 -
Price 0.73 0.78 0.79 0.72 0.75 0.64 0.75 -
P/RPS 1.77 0.54 0.76 1.05 2.08 0.60 0.96 50.19%
P/EPS 15.24 6.51 10.46 15.25 26.50 16.07 33.48 -40.74%
EY 6.56 15.36 9.56 6.56 3.77 6.22 2.99 68.60%
DY 0.00 3.85 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.52 0.57 0.60 0.55 0.58 0.51 0.60 -9.07%

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