[EUROSP] QoQ Quarter Result on 30-Nov-2004 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -33.24%
YoY- 647.52%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 16,550 16,381 14,268 13,111 14,410 11,544 11,515 27.27%
PBT 1,941 1,866 1,529 1,069 1,547 936 984 57.09%
Tax -24 -95 -396 -314 -416 -239 -294 -81.09%
NP 1,917 1,771 1,133 755 1,131 697 690 97.26%
-
NP to SH 1,917 1,771 1,133 755 1,131 697 690 97.26%
-
Tax Rate 1.24% 5.09% 25.90% 29.37% 26.89% 25.53% 29.88% -
Total Cost 14,633 14,610 13,135 12,356 13,279 10,847 10,825 22.18%
-
Net Worth 56,385 54,409 52,714 52,266 51,534 50,447 49,632 8.85%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 1,199 - - - 799 - -
Div Payout % - 67.72% - - - 114.78% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 56,385 54,409 52,714 52,266 51,534 50,447 49,632 8.85%
NOSH 40,020 39,977 40,035 39,947 39,964 39,999 39,884 0.22%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 11.58% 10.81% 7.94% 5.76% 7.85% 6.04% 5.99% -
ROE 3.40% 3.25% 2.15% 1.44% 2.19% 1.38% 1.39% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 41.35 40.98 35.64 32.82 36.06 28.86 28.87 26.97%
EPS 4.79 4.43 2.83 1.89 2.83 1.74 1.73 96.81%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.4089 1.361 1.3167 1.3084 1.2895 1.2612 1.2444 8.60%
Adjusted Per Share Value based on latest NOSH - 39,947
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 37.26 36.88 32.12 29.52 32.44 25.99 25.92 27.28%
EPS 4.32 3.99 2.55 1.70 2.55 1.57 1.55 97.67%
DPS 0.00 2.70 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.2693 1.2249 1.1867 1.1766 1.1601 1.1357 1.1173 8.85%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.77 0.74 0.73 0.78 0.70 0.75 0.70 -
P/RPS 1.86 1.81 2.05 2.38 1.94 2.60 2.42 -16.05%
P/EPS 16.08 16.70 25.80 41.27 24.73 43.04 40.46 -45.85%
EY 6.22 5.99 3.88 2.42 4.04 2.32 2.47 84.78%
DY 0.00 4.05 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.55 0.54 0.55 0.60 0.54 0.59 0.56 -1.19%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 -
Price 0.73 0.78 0.79 0.72 0.75 0.64 0.75 -
P/RPS 1.77 1.90 2.22 2.19 2.08 2.22 2.60 -22.55%
P/EPS 15.24 17.61 27.92 38.10 26.50 36.73 43.35 -50.09%
EY 6.56 5.68 3.58 2.63 3.77 2.72 2.31 100.15%
DY 0.00 3.85 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.52 0.57 0.60 0.55 0.58 0.51 0.60 -9.07%

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