[EUROSP] QoQ Quarter Result on 29-Feb-2004 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 583.17%
YoY- 210.75%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 13,111 14,410 11,544 11,515 9,978 9,850 10,102 18.92%
PBT 1,069 1,547 936 984 69 132 108 359.08%
Tax -314 -416 -239 -294 32 -27 426 -
NP 755 1,131 697 690 101 105 534 25.89%
-
NP to SH 755 1,131 697 690 101 105 534 25.89%
-
Tax Rate 29.37% 26.89% 25.53% 29.88% -46.38% 20.45% -394.44% -
Total Cost 12,356 13,279 10,847 10,825 9,877 9,745 9,568 18.53%
-
Net Worth 52,266 51,534 50,447 49,632 49,574 49,454 48,916 4.50%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - 799 - - - - -
Div Payout % - - 114.78% - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 52,266 51,534 50,447 49,632 49,574 49,454 48,916 4.50%
NOSH 39,947 39,964 39,999 39,884 40,400 40,384 39,850 0.16%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 5.76% 7.85% 6.04% 5.99% 1.01% 1.07% 5.29% -
ROE 1.44% 2.19% 1.38% 1.39% 0.20% 0.21% 1.09% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 32.82 36.06 28.86 28.87 24.70 24.39 25.35 18.73%
EPS 1.89 2.83 1.74 1.73 0.25 0.26 1.34 25.68%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3084 1.2895 1.2612 1.2444 1.2271 1.2246 1.2275 4.33%
Adjusted Per Share Value based on latest NOSH - 39,884
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 29.52 32.44 25.99 25.92 22.46 22.17 22.74 18.94%
EPS 1.70 2.55 1.57 1.55 0.23 0.24 1.20 26.05%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 1.1766 1.1601 1.1357 1.1173 1.116 1.1133 1.1012 4.50%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.78 0.70 0.75 0.70 0.82 0.75 0.53 -
P/RPS 2.38 1.94 2.60 2.42 3.32 3.07 2.09 9.02%
P/EPS 41.27 24.73 43.04 40.46 328.00 288.46 39.55 2.87%
EY 2.42 4.04 2.32 2.47 0.30 0.35 2.53 -2.91%
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.59 0.56 0.67 0.61 0.43 24.79%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 27/01/05 28/10/04 28/07/04 28/04/04 29/01/04 30/10/03 28/07/03 -
Price 0.72 0.75 0.64 0.75 0.76 0.87 0.70 -
P/RPS 2.19 2.08 2.22 2.60 3.08 3.57 2.76 -14.25%
P/EPS 38.10 26.50 36.73 43.35 304.00 334.62 52.24 -18.92%
EY 2.63 3.77 2.72 2.31 0.33 0.30 1.91 23.69%
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.51 0.60 0.62 0.71 0.57 -2.34%

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