[EUROSP] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -51.81%
YoY- 24.2%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 65,195 50,504 34,582 17,118 60,902 46,015 33,330 56.46%
PBT 6,846 4,698 3,412 1,444 3,674 2,504 2,228 111.50%
Tax -1,172 -665 -289 116 -437 -370 -369 116.22%
NP 5,674 4,033 3,123 1,560 3,237 2,134 1,859 110.55%
-
NP to SH 5,674 4,033 3,123 1,560 3,237 2,134 1,859 110.55%
-
Tax Rate 17.12% 14.15% 8.47% -8.03% 11.89% 14.78% 16.56% -
Total Cost 59,521 46,471 31,459 15,558 57,665 43,881 31,471 52.99%
-
Net Worth 47,752 46,108 45,198 43,634 42,075 40,965 40,689 11.27%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 47,752 46,108 45,198 43,634 42,075 40,965 40,689 11.27%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,421 0.00%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 8.70% 7.99% 9.03% 9.11% 5.32% 4.64% 5.58% -
ROE 11.88% 8.75% 6.91% 3.58% 7.69% 5.21% 4.57% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 146.77 113.69 77.85 38.54 137.10 103.59 75.03 56.47%
EPS 12.77 9.08 7.03 3.51 7.29 4.80 4.18 110.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.075 1.038 1.0175 0.9823 0.9472 0.9222 0.916 11.27%
Adjusted Per Share Value based on latest NOSH - 44,421
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 146.77 113.69 77.85 38.54 137.10 103.59 75.03 56.47%
EPS 12.77 9.08 7.03 3.51 7.29 4.80 4.18 110.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.075 1.038 1.0175 0.9823 0.9472 0.9222 0.916 11.27%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.80 0.69 0.545 0.475 0.415 0.32 0.40 -
P/RPS 0.55 0.61 0.70 1.23 0.30 0.31 0.53 2.50%
P/EPS 6.26 7.60 7.75 13.53 5.69 6.66 9.56 -24.61%
EY 15.97 13.16 12.90 7.39 17.56 15.01 10.46 32.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.54 0.48 0.44 0.35 0.44 41.46%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 18/07/14 28/04/14 13/01/14 28/10/13 29/07/13 29/04/13 30/01/13 -
Price 0.88 0.88 0.69 0.475 0.42 0.45 0.35 -
P/RPS 0.60 0.77 0.89 1.23 0.31 0.43 0.47 17.69%
P/EPS 6.89 9.69 9.81 13.53 5.76 9.37 8.36 -12.10%
EY 14.52 10.32 10.19 7.39 17.35 10.68 11.96 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.68 0.48 0.44 0.49 0.38 67.06%

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