[EUROSP] QoQ Cumulative Quarter Result on 31-Aug-2008 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -80.3%
YoY- -48.04%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 62,797 48,217 35,843 14,260 73,775 55,997 39,631 35.87%
PBT 3,937 3,974 3,539 1,378 6,936 5,648 4,471 -8.12%
Tax -568 -711 -495 -131 -607 -459 -389 28.67%
NP 3,369 3,263 3,044 1,247 6,329 5,189 4,082 -12.00%
-
NP to SH 3,369 3,263 3,044 1,247 6,329 5,189 4,082 -12.00%
-
Tax Rate 14.43% 17.89% 13.99% 9.51% 8.75% 8.13% 8.70% -
Total Cost 59,428 44,954 32,799 13,013 67,446 50,808 35,549 40.81%
-
Net Worth 66,527 67,706 70,249 68,456 67,111 67,171 68,397 -1.82%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 4,420 1,207 1,206 - 4,420 - 1,205 137.65%
Div Payout % 131.23% 36.99% 39.63% - 69.84% - 29.53% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 66,527 67,706 70,249 68,456 67,111 67,171 68,397 -1.82%
NOSH 40,190 40,234 40,211 40,225 40,184 40,193 40,177 0.02%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 5.36% 6.77% 8.49% 8.74% 8.58% 9.27% 10.30% -
ROE 5.06% 4.82% 4.33% 1.82% 9.43% 7.72% 5.97% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 156.25 119.84 89.14 35.45 183.59 139.32 98.64 35.84%
EPS 8.38 8.11 7.57 3.10 15.75 12.91 10.16 -12.04%
DPS 11.00 3.00 3.00 0.00 11.00 0.00 3.00 137.59%
NAPS 1.6553 1.6828 1.747 1.7018 1.6701 1.6712 1.7024 -1.85%
Adjusted Per Share Value based on latest NOSH - 40,225
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 141.37 108.55 80.69 32.10 166.08 126.06 89.22 35.87%
EPS 7.58 7.35 6.85 2.81 14.25 11.68 9.19 -12.03%
DPS 9.95 2.72 2.72 0.00 9.95 0.00 2.71 137.80%
NAPS 1.4977 1.5242 1.5814 1.5411 1.5108 1.5122 1.5398 -1.82%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.80 0.89 0.74 0.91 0.94 1.02 1.02 -
P/RPS 0.51 0.74 0.83 2.57 0.51 0.73 1.03 -37.38%
P/EPS 9.54 10.97 9.78 29.35 5.97 7.90 10.04 -3.34%
EY 10.48 9.11 10.23 3.41 16.76 12.66 9.96 3.44%
DY 13.75 3.37 4.05 0.00 11.70 0.00 2.94 179.40%
P/NAPS 0.48 0.53 0.42 0.53 0.56 0.61 0.60 -13.81%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 27/07/09 23/04/09 15/01/09 29/10/08 28/07/08 28/04/08 28/01/08 -
Price 0.82 0.80 0.80 0.75 0.96 0.93 1.02 -
P/RPS 0.52 0.67 0.90 2.12 0.52 0.67 1.03 -36.57%
P/EPS 9.78 9.86 10.57 24.19 6.10 7.20 10.04 -1.73%
EY 10.22 10.14 9.46 4.13 16.41 13.88 9.96 1.73%
DY 13.41 3.75 3.75 0.00 11.46 0.00 2.94 174.78%
P/NAPS 0.50 0.48 0.46 0.44 0.57 0.56 0.60 -11.43%

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