[EUROSP] QoQ TTM Result on 30-Nov-2010 [#2]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

24-Jan-2011

Admission Sponsor

Sponsor

Financial Year

31-May-2011

Quarter

30-Nov-2010 [#2]

Profit Trend

QoQ- -831.36%

YoY- -219.33%

Quarter Report

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
TTM Result
Revenue	59,157	62,537	64,622	67,537	67,661	62,128	60,700	-1.69%
YoY %	-5.40%	-3.23%	-4.32%	-0.18%	8.91%	2.35%	-	-
Horiz. %	97.46%	103.03%	106.46%	111.26%	111.47%	102.35%	100.00%	-
PBT	-6,473	-5,355	-2,896	-1,999	-218	316	294	-
YoY %	-20.88%	-84.91%	-44.87%	-816.97%	-168.99%	7.48%	-	-
Horiz. %	-2,201.70%	-1,821.43%	-985.03%	-679.93%	-74.15%	107.48%	100.00%	-
Tax	1,187	712	579	425	49	155	120	358.88%
YoY %	66.71%	22.97%	36.24%	767.35%	-68.39%	29.17%	-	-
Horiz. %	989.17%	593.33%	482.50%	354.17%	40.83%	129.17%	100.00%	-
NP	-5,286	-4,643	-2,317	-1,574	-169	471	414	-
YoY %	-13.85%	-100.39%	-47.20%	-831.36%	-135.88%	13.77%	-	-
Horiz. %	-1,276.81%	-1,121.50%	-559.66%	-380.19%	-40.82%	113.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,286	-4,643	-2,317	-1,574	-169	471	414	-
YoY %	-13.85%	-100.39%	-47.20%	-831.36%	-135.88%	13.77%	-	-
Horiz. %	-1,276.81%	-1,121.50%	-559.66%	-380.19%	-40.82%	113.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-49.05%	-40.82%	-
YoY %	-	-	-	-	-	-20.16%	-	-
Horiz. %	-	-	-	-	-	120.16%	100.00%	-
Total Cost	64,443	67,180	66,939	69,111	67,830	61,657	60,286	4.53%
YoY %	-4.07%	0.36%	-3.14%	1.89%	10.01%	2.27%	-	-
Horiz. %	106.90%	111.44%	111.04%	114.64%	112.51%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,791	42,613	42,870	64,218	64,491	41,666	63,669	-24.41%
YoY %	-1.93%	-0.60%	-33.24%	-0.42%	54.78%	-34.56%	-	-
Horiz. %	65.64%	66.93%	67.33%	100.86%	101.29%	65.44%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Dividend
Div	-	16,285	19,619	19,619	19,619	3,333	3,229	-
YoY %	-	-16.99%	0.00%	0.00%	488.63%	3.22%	-	-
Horiz. %	-	504.34%	607.59%	607.59%	607.59%	103.22%	100.00%	-
Div Payout %	-	0.00%	0.00%	0.00%	0.00%	707.71%	780.10%	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	-9.28%	-	-
Horiz. %	-	0.00%	0.00%	0.00%	0.00%	90.72%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Equity
Net Worth	41,791	42,613	42,870	64,218	64,491	41,666	63,669	-24.41%
YoY %	-1.93%	-0.60%	-33.24%	-0.42%	54.78%	-34.56%	-	-
Horiz. %	65.64%	66.93%	67.33%	100.86%	101.29%	65.44%	100.00%	-
NOSH	44,303	44,435	42,656	42,118	40,714	41,666	40,116	6.82%
YoY %	-0.30%	4.17%	1.28%	3.45%	-2.28%	3.86%	-	-
Horiz. %	110.44%	110.77%	106.33%	104.99%	101.49%	103.86%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Ratio Analysis
NP Margin	-8.94%	-7.42%	-3.59%	-2.33%	-0.25%	0.76%	0.68%	-
YoY %	-20.49%	-106.69%	-54.08%	-832.00%	-132.89%	11.76%	-	-
Horiz. %	-1,314.71%	-1,091.18%	-527.94%	-342.65%	-36.76%	111.76%	100.00%	-
ROE	-12.65%	-10.90%	-5.40%	-2.45%	-0.26%	1.13%	0.65%	-
YoY %	-16.06%	-101.85%	-120.41%	-842.31%	-123.01%	73.85%	-	-
Horiz. %	-1,946.15%	-1,676.92%	-830.77%	-376.92%	-40.00%	173.85%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Per Share
RPS	133.53	140.74	151.49	160.35	166.18	149.11	151.31	-7.97%
YoY %	-5.12%	-7.10%	-5.53%	-3.51%	11.45%	-1.45%	-	-
Horiz. %	88.25%	93.01%	100.12%	105.97%	109.83%	98.55%	100.00%	-
EPS	-11.93	-10.45	-5.43	-3.74	-0.42	1.13	1.03	-
YoY %	-14.16%	-92.45%	-45.19%	-790.48%	-137.17%	9.71%	-	-
Horiz. %	-1,158.25%	-1,014.56%	-527.18%	-363.11%	-40.78%	109.71%	100.00%	-
DPS	0.00	36.65	45.99	46.58	48.19	8.00	8.00	-
YoY %	0.00%	-20.31%	-1.27%	-3.34%	502.38%	0.00%	-	-
Horiz. %	0.00%	458.12%	574.88%	582.25%	602.38%	100.00%	100.00%	-
NAPS	0.9433	0.959	1.005	1.5247	1.584	1.00	1.5871	-29.24%
YoY %	-1.64%	-4.58%	-34.09%	-3.74%	58.40%	-36.99%	-	-
Horiz. %	59.44%	60.42%	63.32%	96.07%	99.80%	63.01%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 42,118
RPS	133.17	140.78	145.48	152.04	152.32	139.86	136.65	-1.70%
YoY %	-5.41%	-3.23%	-4.31%	-0.18%	8.91%	2.35%	-	-
Horiz. %	97.45%	103.02%	106.46%	111.26%	111.47%	102.35%	100.00%	-
EPS	-11.90	-10.45	-5.22	-3.54	-0.38	1.06	0.93	-
YoY %	-13.88%	-100.19%	-47.46%	-831.58%	-135.85%	13.98%	-	-
Horiz. %	-1,279.57%	-1,123.66%	-561.29%	-380.65%	-40.86%	113.98%	100.00%	-
DPS	0.00	36.66	44.17	44.17	44.17	7.50	7.27	-
YoY %	0.00%	-17.00%	0.00%	0.00%	488.93%	3.16%	-	-
Horiz. %	0.00%	504.26%	607.57%	607.57%	607.57%	103.16%	100.00%	-
NAPS	0.9408	0.9593	0.9651	1.4457	1.4518	0.938	1.4333	-24.41%
YoY %	-1.93%	-0.60%	-33.24%	-0.42%	54.78%	-34.56%	-	-
Horiz. %	65.64%	66.93%	67.33%	100.87%	101.29%	65.44%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	-
Price	0.47	0.63	0.75	1.29	1.02	1.04	0.85	-
P/RPS	0.35	0.45	0.50	0.80	0.61	0.70	0.56	-26.83%
YoY %	-22.22%	-10.00%	-37.50%	31.15%	-12.86%	25.00%	-	-
Horiz. %	62.50%	80.36%	89.29%	142.86%	108.93%	125.00%	100.00%	-
P/EPS	-3.94	-6.03	-13.81	-34.52	-245.73	92.00	82.37	-
YoY %	34.66%	56.34%	59.99%	85.95%	-367.10%	11.69%	-	-
Horiz. %	-4.78%	-7.32%	-16.77%	-41.91%	-298.32%	111.69%	100.00%	-
EY	-25.39	-16.59	-7.24	-2.90	-0.41	1.09	1.21	-
YoY %	-53.04%	-129.14%	-149.66%	-607.32%	-137.61%	-9.92%	-	-
Horiz. %	-2,098.35%	-1,371.07%	-598.35%	-239.67%	-33.88%	90.08%	100.00%	-
DY	0.00	58.18	61.32	36.11	47.24	7.69	9.41	-
YoY %	0.00%	-5.12%	69.81%	-23.56%	514.30%	-18.28%	-	-
Horiz. %	0.00%	618.28%	651.65%	383.74%	502.02%	81.72%	100.00%	-
P/NAPS	0.50	0.66	0.75	0.85	0.64	1.04	0.54	-4.98%
YoY %	-24.24%	-12.00%	-11.76%	32.81%	-38.46%	92.59%	-	-
Horiz. %	92.59%	122.22%	138.89%	157.41%	118.52%	192.59%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	31/10/11	25/07/11	25/04/11	24/01/11	25/10/10	28/07/10	13/04/10	-
Price	0.55	0.56	0.70	0.85	1.16	1.03	0.92	-
P/RPS	0.41	0.40	0.46	0.53	0.70	0.69	0.61	-23.21%
YoY %	2.50%	-13.04%	-13.21%	-24.29%	1.45%	13.11%	-	-
Horiz. %	67.21%	65.57%	75.41%	86.89%	114.75%	113.11%	100.00%	-
P/EPS	-4.61	-5.36	-12.89	-22.75	-279.46	91.12	89.15	-
YoY %	13.99%	58.42%	43.34%	91.86%	-406.69%	2.21%	-	-
Horiz. %	-5.17%	-6.01%	-14.46%	-25.52%	-313.47%	102.21%	100.00%	-
EY	-21.69	-18.66	-7.76	-4.40	-0.36	1.10	1.12	-
YoY %	-16.24%	-140.46%	-76.36%	-1,122.22%	-132.73%	-1.79%	-	-
Horiz. %	-1,936.61%	-1,666.07%	-692.86%	-392.86%	-32.14%	98.21%	100.00%	-
DY	0.00	65.45	65.70	54.80	41.54	7.77	8.70	-
YoY %	0.00%	-0.38%	19.89%	31.92%	434.62%	-10.69%	-	-
Horiz. %	0.00%	752.30%	755.17%	629.89%	477.47%	89.31%	100.00%	-
P/NAPS	0.58	0.58	0.70	0.56	0.73	1.03	0.58	0.00%
YoY %	0.00%	-17.14%	25.00%	-23.29%	-29.13%	77.59%	-	-
Horiz. %	100.00%	100.00%	120.69%	96.55%	125.86%	177.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos