[EUROSP] QoQ TTM Result on 28-Feb-2010 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
13-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -68.61%
YoY- -90.6%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 67,537 67,661 62,128 60,700 57,671 61,098 60,721 7.34%
PBT -1,999 -218 316 294 1,373 3,050 3,937 -
Tax 425 49 155 120 -54 -345 -568 -
NP -1,574 -169 471 414 1,319 2,705 3,369 -
-
NP to SH -1,574 -169 471 414 1,319 2,705 3,369 -
-
Tax Rate - - -49.05% -40.82% 3.93% 11.31% 14.43% -
Total Cost 69,111 67,830 61,657 60,286 56,352 58,393 57,352 13.22%
-
Net Worth 64,218 64,491 41,666 63,669 64,470 67,137 40,370 36.23%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 19,619 19,619 3,333 3,229 3,229 4,435 4,435 169.23%
Div Payout % 0.00% 0.00% 707.71% 780.10% 244.85% 163.98% 131.66% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 64,218 64,491 41,666 63,669 64,470 67,137 40,370 36.23%
NOSH 42,118 40,714 41,666 40,116 40,294 40,206 40,370 2.86%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin -2.33% -0.25% 0.76% 0.68% 2.29% 4.43% 5.55% -
ROE -2.45% -0.26% 1.13% 0.65% 2.05% 4.03% 8.35% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 160.35 166.18 149.11 151.31 143.13 151.96 150.41 4.35%
EPS -3.74 -0.42 1.13 1.03 3.27 6.73 8.35 -
DPS 46.58 48.19 8.00 8.00 8.00 11.00 11.00 161.51%
NAPS 1.5247 1.584 1.00 1.5871 1.60 1.6698 1.00 32.43%
Adjusted Per Share Value based on latest NOSH - 40,116
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 152.04 152.32 139.86 136.65 129.83 137.54 136.69 7.34%
EPS -3.54 -0.38 1.06 0.93 2.97 6.09 7.58 -
DPS 44.17 44.17 7.50 7.27 7.27 9.99 9.99 169.14%
NAPS 1.4457 1.4518 0.938 1.4333 1.4514 1.5114 0.9088 36.23%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.29 1.02 1.04 0.85 0.93 0.90 0.80 -
P/RPS 0.80 0.61 0.70 0.56 0.65 0.59 0.53 31.55%
P/EPS -34.52 -245.73 92.00 82.37 28.41 13.38 9.59 -
EY -2.90 -0.41 1.09 1.21 3.52 7.48 10.43 -
DY 36.11 47.24 7.69 9.41 8.60 12.22 13.75 90.23%
P/NAPS 0.85 0.64 1.04 0.54 0.58 0.54 0.80 4.12%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 24/01/11 25/10/10 28/07/10 13/04/10 25/01/10 26/10/09 27/07/09 -
Price 0.85 1.16 1.03 0.92 1.00 1.15 0.82 -
P/RPS 0.53 0.70 0.69 0.61 0.70 0.76 0.55 -2.43%
P/EPS -22.75 -279.46 91.12 89.15 30.55 17.09 9.83 -
EY -4.40 -0.36 1.10 1.12 3.27 5.85 10.18 -
DY 54.80 41.54 7.77 8.70 8.00 9.57 13.41 155.38%
P/NAPS 0.56 0.73 1.03 0.58 0.63 0.69 0.82 -22.43%

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