[EUROSP] QoQ Cumulative Quarter Result on 30-Nov-2006 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 69.5%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 21,567 71,434 50,742 32,069 15,793 63,416 44,339 -38.06%
PBT 2,549 7,596 5,759 3,240 1,901 6,139 3,836 -23.79%
Tax -149 -819 -781 -389 -219 -392 -287 -35.32%
NP 2,400 6,777 4,978 2,851 1,682 5,747 3,549 -22.90%
-
NP to SH 2,400 6,777 4,978 2,851 1,682 5,747 3,549 -22.90%
-
Tax Rate 5.85% 10.78% 13.56% 12.01% 11.52% 6.39% 7.48% -
Total Cost 19,167 64,657 45,764 29,218 14,111 57,669 40,790 -39.47%
-
Net Worth 66,634 64,145 62,290 62,454 61,259 59,034 56,804 11.19%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 3,200 - - - 3,200 - -
Div Payout % - 47.23% - - - 55.69% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 66,634 64,145 62,290 62,454 61,259 59,034 56,804 11.19%
NOSH 40,133 40,005 39,983 39,985 39,976 40,006 40,011 0.20%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 11.13% 9.49% 9.81% 8.89% 10.65% 9.06% 8.00% -
ROE 3.60% 10.57% 7.99% 4.56% 2.75% 9.74% 6.25% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 53.74 178.56 126.91 80.20 39.51 158.51 110.82 -38.19%
EPS 5.98 16.94 12.45 7.13 4.21 14.37 8.87 -23.05%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.6603 1.6034 1.5579 1.5619 1.5324 1.4756 1.4197 10.96%
Adjusted Per Share Value based on latest NOSH - 39,999
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 48.55 160.81 114.23 72.19 35.55 142.76 99.82 -38.07%
EPS 5.40 15.26 11.21 6.42 3.79 12.94 7.99 -22.93%
DPS 0.00 7.20 0.00 0.00 0.00 7.21 0.00 -
NAPS 1.5001 1.444 1.4023 1.406 1.3791 1.329 1.2788 11.19%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.00 0.99 0.99 0.88 0.86 0.69 0.77 -
P/RPS 1.86 0.55 0.78 1.10 2.18 0.44 0.69 93.34%
P/EPS 16.72 5.84 7.95 12.34 20.44 4.80 8.68 54.62%
EY 5.98 17.11 12.58 8.10 4.89 20.82 11.52 -35.33%
DY 0.00 8.08 0.00 0.00 0.00 11.59 0.00 -
P/NAPS 0.60 0.62 0.64 0.56 0.56 0.47 0.54 7.25%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/10/07 30/07/07 25/04/07 29/01/07 31/10/06 27/07/06 26/04/06 -
Price 1.12 1.28 0.91 1.04 0.95 0.70 0.70 -
P/RPS 2.08 0.72 0.72 1.30 2.40 0.44 0.63 121.24%
P/EPS 18.73 7.56 7.31 14.59 22.58 4.87 7.89 77.67%
EY 5.34 13.23 13.68 6.86 4.43 20.52 12.67 -43.69%
DY 0.00 6.25 0.00 0.00 0.00 11.43 0.00 -
P/NAPS 0.67 0.80 0.58 0.67 0.62 0.47 0.49 23.12%

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