[EUROSP] QoQ Quarter Result on 31-Aug-2004 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 62.27%
YoY- 977.14%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 16,381 14,268 13,111 14,410 11,544 11,515 9,978 39.12%
PBT 1,866 1,529 1,069 1,547 936 984 69 799.16%
Tax -95 -396 -314 -416 -239 -294 32 -
NP 1,771 1,133 755 1,131 697 690 101 573.76%
-
NP to SH 1,771 1,133 755 1,131 697 690 101 573.76%
-
Tax Rate 5.09% 25.90% 29.37% 26.89% 25.53% 29.88% -46.38% -
Total Cost 14,610 13,135 12,356 13,279 10,847 10,825 9,877 29.79%
-
Net Worth 54,409 52,714 52,266 51,534 50,447 49,632 49,574 6.39%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 1,199 - - - 799 - - -
Div Payout % 67.72% - - - 114.78% - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 54,409 52,714 52,266 51,534 50,447 49,632 49,574 6.39%
NOSH 39,977 40,035 39,947 39,964 39,999 39,884 40,400 -0.69%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 10.81% 7.94% 5.76% 7.85% 6.04% 5.99% 1.01% -
ROE 3.25% 2.15% 1.44% 2.19% 1.38% 1.39% 0.20% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 40.98 35.64 32.82 36.06 28.86 28.87 24.70 40.10%
EPS 4.43 2.83 1.89 2.83 1.74 1.73 0.25 578.49%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.361 1.3167 1.3084 1.2895 1.2612 1.2444 1.2271 7.14%
Adjusted Per Share Value based on latest NOSH - 39,964
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 36.88 32.12 29.52 32.44 25.99 25.92 22.46 39.14%
EPS 3.99 2.55 1.70 2.55 1.57 1.55 0.23 568.97%
DPS 2.70 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.2249 1.1867 1.1766 1.1601 1.1357 1.1173 1.116 6.39%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.74 0.73 0.78 0.70 0.75 0.70 0.82 -
P/RPS 1.81 2.05 2.38 1.94 2.60 2.42 3.32 -33.23%
P/EPS 16.70 25.80 41.27 24.73 43.04 40.46 328.00 -86.23%
EY 5.99 3.88 2.42 4.04 2.32 2.47 0.30 634.64%
DY 4.05 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.54 0.59 0.56 0.67 -13.38%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 29/01/04 -
Price 0.78 0.79 0.72 0.75 0.64 0.75 0.76 -
P/RPS 1.90 2.22 2.19 2.08 2.22 2.60 3.08 -27.51%
P/EPS 17.61 27.92 38.10 26.50 36.73 43.35 304.00 -85.00%
EY 5.68 3.58 2.63 3.77 2.72 2.31 0.33 565.48%
DY 3.85 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.57 0.60 0.55 0.58 0.51 0.60 0.62 -5.44%

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