[EUROSP] QoQ TTM Result on 30-Nov-2003 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 141.05%
YoY- 107.81%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 47,447 42,887 41,445 37,125 34,520 32,574 29,593 36.79%
PBT 3,536 2,121 1,293 -640 -996 -1,713 -2,807 -
Tax -917 -528 137 757 711 725 332 -
NP 2,619 1,593 1,430 117 -285 -988 -2,475 -
-
NP to SH 2,619 1,593 1,430 117 -285 -988 -2,475 -
-
Tax Rate 25.93% 24.89% -10.60% - - - - -
Total Cost 44,828 41,294 40,015 37,008 34,805 33,562 32,068 24.89%
-
Net Worth 51,534 50,447 49,632 49,574 49,454 48,916 49,065 3.31%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 799 799 - - - - - -
Div Payout % 30.55% 50.22% - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 51,534 50,447 49,632 49,574 49,454 48,916 49,065 3.31%
NOSH 39,964 39,999 39,884 40,400 40,384 39,850 39,935 0.04%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.52% 3.71% 3.45% 0.32% -0.83% -3.03% -8.36% -
ROE 5.08% 3.16% 2.88% 0.24% -0.58% -2.02% -5.04% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 118.72 107.22 103.91 91.89 85.48 81.74 74.10 36.72%
EPS 6.55 3.98 3.59 0.29 -0.71 -2.48 -6.20 -
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2895 1.2612 1.2444 1.2271 1.2246 1.2275 1.2286 3.26%
Adjusted Per Share Value based on latest NOSH - 40,400
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 106.81 96.55 93.30 83.58 77.71 73.33 66.62 36.78%
EPS 5.90 3.59 3.22 0.26 -0.64 -2.22 -5.57 -
DPS 1.80 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1601 1.1357 1.1173 1.116 1.1133 1.1012 1.1046 3.30%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.70 0.75 0.70 0.82 0.75 0.53 0.60 -
P/RPS 0.59 0.70 0.67 0.89 0.88 0.65 0.81 -18.96%
P/EPS 10.68 18.83 19.52 283.15 -106.28 -21.38 -9.68 -
EY 9.36 5.31 5.12 0.35 -0.94 -4.68 -10.33 -
DY 2.86 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.56 0.67 0.61 0.43 0.49 6.66%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 28/07/04 28/04/04 29/01/04 30/10/03 28/07/03 23/04/03 -
Price 0.75 0.64 0.75 0.76 0.87 0.70 0.57 -
P/RPS 0.63 0.60 0.72 0.83 1.02 0.86 0.77 -12.46%
P/EPS 11.44 16.07 20.92 262.43 -123.28 -28.23 -9.20 -
EY 8.74 6.22 4.78 0.38 -0.81 -3.54 -10.87 -
DY 2.67 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.60 0.62 0.71 0.57 0.46 16.62%

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