[EURO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[EURO] EURO HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.5%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
EURO's Result
EURO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 97,215 70,373 48,217 24,171 103,172 75,505 47,707 60.52%
PBT 121 -1,330 -397 267 2,100 134 -1,603 -
Tax -1,589 -328 -178 -59 -628 -602 17 -
NP -1,468 -1,658 -575 208 1,472 -468 -1,586 -5.01%
-
NP to SH -1,630 -1,803 -654 184 1,472 -468 -1,586 1.83%
-
Tax Rate 1,313.22% - - 22.10% 29.90% 449.25% - -
Total Cost 98,683 72,031 48,792 23,963 101,700 75,973 49,293 58.64%
-
Net Worth 66,419 66,419 67,229 68,039 68,039 65,610 64,734 1.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 66,419 66,419 67,229 68,039 68,039 65,610 64,734 1.72%
NOSH 81,000 81,000 81,000 81,000 81,000 81,000 80,918 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.51% -2.36% -1.19% 0.86% 1.43% -0.62% -3.32% -
ROE -2.45% -2.71% -0.97% 0.27% 2.16% -0.71% -2.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.02 86.88 59.53 29.84 127.37 93.22 58.96 60.41%
EPS -2.01 -2.23 -0.81 0.23 1.82 -0.58 -1.96 1.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.83 0.84 0.84 0.81 0.80 1.65%
Adjusted Per Share Value based on latest NOSH - 81,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.32 5.30 3.63 1.82 7.77 5.69 3.59 60.58%
EPS -0.12 -0.14 -0.05 0.01 0.11 -0.04 -0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.0506 0.0512 0.0512 0.0494 0.0487 1.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.375 0.275 0.30 0.28 0.29 0.28 0.29 -
P/RPS 0.31 0.32 0.50 0.94 0.23 0.30 0.49 -26.24%
P/EPS -18.63 -12.35 -37.16 123.26 15.96 -48.46 -14.80 16.53%
EY -5.37 -8.09 -2.69 0.81 6.27 -2.06 -6.76 -14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.36 0.33 0.35 0.35 0.36 17.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 28/05/13 28/02/13 26/11/12 29/08/12 -
Price 0.425 0.345 0.28 0.30 0.26 0.27 0.28 -
P/RPS 0.35 0.40 0.47 1.01 0.20 0.29 0.47 -17.79%
P/EPS -21.12 -15.50 -34.68 132.07 14.31 -46.73 -14.29 29.65%
EY -4.73 -6.45 -2.88 0.76 6.99 -2.14 -7.00 -22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.34 0.36 0.31 0.33 0.35 30.10%

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