[EUROSP] QoQ Quarter Result on 28-Feb-2005 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 50.07%
YoY- 64.2%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 13,834 16,550 16,381 14,268 13,111 14,410 11,544 12.80%
PBT 706 1,941 1,866 1,529 1,069 1,547 936 -17.12%
Tax -91 -24 -95 -396 -314 -416 -239 -47.43%
NP 615 1,917 1,771 1,133 755 1,131 697 -7.99%
-
NP to SH 615 1,917 1,771 1,133 755 1,131 697 -7.99%
-
Tax Rate 12.89% 1.24% 5.09% 25.90% 29.37% 26.89% 25.53% -
Total Cost 13,219 14,633 14,610 13,135 12,356 13,279 10,847 14.07%
-
Net Worth 56,879 56,385 54,409 52,714 52,266 51,534 50,447 8.32%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 1,199 - - - 799 -
Div Payout % - - 67.72% - - - 114.78% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 56,879 56,385 54,409 52,714 52,266 51,534 50,447 8.32%
NOSH 39,935 40,020 39,977 40,035 39,947 39,964 39,999 -0.10%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 4.45% 11.58% 10.81% 7.94% 5.76% 7.85% 6.04% -
ROE 1.08% 3.40% 3.25% 2.15% 1.44% 2.19% 1.38% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 34.64 41.35 40.98 35.64 32.82 36.06 28.86 12.92%
EPS 1.54 4.79 4.43 2.83 1.89 2.83 1.74 -7.81%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.4243 1.4089 1.361 1.3167 1.3084 1.2895 1.2612 8.43%
Adjusted Per Share Value based on latest NOSH - 40,035
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 31.14 37.26 36.88 32.12 29.52 32.44 25.99 12.79%
EPS 1.38 4.32 3.99 2.55 1.70 2.55 1.57 -8.23%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 1.80 -
NAPS 1.2805 1.2693 1.2249 1.1867 1.1766 1.1601 1.1357 8.32%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.81 0.77 0.74 0.73 0.78 0.70 0.75 -
P/RPS 2.34 1.86 1.81 2.05 2.38 1.94 2.60 -6.77%
P/EPS 52.60 16.08 16.70 25.80 41.27 24.73 43.04 14.29%
EY 1.90 6.22 5.99 3.88 2.42 4.04 2.32 -12.45%
DY 0.00 0.00 4.05 0.00 0.00 0.00 2.67 -
P/NAPS 0.57 0.55 0.54 0.55 0.60 0.54 0.59 -2.27%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 -
Price 0.75 0.73 0.78 0.79 0.72 0.75 0.64 -
P/RPS 2.17 1.77 1.90 2.22 2.19 2.08 2.22 -1.50%
P/EPS 48.70 15.24 17.61 27.92 38.10 26.50 36.73 20.66%
EY 2.05 6.56 5.68 3.58 2.63 3.77 2.72 -17.16%
DY 0.00 0.00 3.85 0.00 0.00 0.00 3.13 -
P/NAPS 0.53 0.52 0.57 0.60 0.55 0.58 0.51 2.59%

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