[EUROSP] QoQ Cumulative Quarter Result on 31-May-2004 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 77.88%
YoY- 261.13%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 41,789 27,521 14,410 42,887 31,343 19,828 9,850 162.30%
PBT 4,145 2,616 1,547 2,120 1,184 201 132 897.42%
Tax -1,126 -730 -416 -528 -289 5 -27 1105.32%
NP 3,019 1,886 1,131 1,592 895 206 105 840.45%
-
NP to SH 3,019 1,886 1,131 1,592 895 206 105 840.45%
-
Tax Rate 27.17% 27.91% 26.89% 24.91% 24.41% -2.49% 20.45% -
Total Cost 38,770 25,635 13,279 41,295 30,448 19,622 9,745 151.28%
-
Net Worth 52,650 52,280 51,534 50,420 49,720 48,612 49,454 4.26%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - 799 - - - -
Div Payout % - - - 50.22% - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 52,650 52,280 51,534 50,420 49,720 48,612 49,454 4.26%
NOSH 39,986 39,957 39,964 39,974 39,955 39,615 40,384 -0.65%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 7.22% 6.85% 7.85% 3.71% 2.86% 1.04% 1.07% -
ROE 5.73% 3.61% 2.19% 3.16% 1.80% 0.42% 0.21% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 104.51 68.88 36.06 107.28 78.45 50.05 24.39 164.04%
EPS 7.55 4.72 2.83 3.98 2.24 0.52 0.26 846.68%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.3167 1.3084 1.2895 1.2613 1.2444 1.2271 1.2246 4.95%
Adjusted Per Share Value based on latest NOSH - 39,999
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 94.07 61.95 32.44 96.55 70.56 44.64 22.17 162.32%
EPS 6.80 4.25 2.55 3.58 2.01 0.46 0.24 831.28%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.1853 1.1769 1.1601 1.1351 1.1193 1.0943 1.1133 4.27%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.73 0.78 0.70 0.75 0.70 0.82 0.75 -
P/RPS 0.70 1.13 1.94 0.70 0.89 1.64 3.07 -62.71%
P/EPS 9.67 16.53 24.73 18.83 31.25 157.69 288.46 -89.62%
EY 10.34 6.05 4.04 5.31 3.20 0.63 0.35 857.62%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.54 0.59 0.56 0.67 0.61 -6.67%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 29/01/04 30/10/03 -
Price 0.79 0.72 0.75 0.64 0.75 0.76 0.87 -
P/RPS 0.76 1.05 2.08 0.60 0.96 1.52 3.57 -64.38%
P/EPS 10.46 15.25 26.50 16.07 33.48 146.15 334.62 -90.09%
EY 9.56 6.56 3.77 6.22 2.99 0.68 0.30 907.25%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.58 0.51 0.60 0.62 0.71 -10.62%

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