[EUROSP] YoY Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 189.64%
YoY- 158.8%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 67,656 59,118 55,718 41,790 29,962 40,872 47,480 6.07%
PBT 7,678 5,114 5,526 1,578 -2,429 149 3,173 15.86%
Tax -1,041 -382 -1,501 -385 400 -126 -830 3.84%
NP 6,637 4,732 4,025 1,193 -2,029 22 2,342 18.94%
-
NP to SH 6,637 4,732 4,025 1,193 -2,029 22 2,342 18.94%
-
Tax Rate 13.56% 7.47% 27.16% 24.40% - 84.56% 26.16% -
Total Cost 61,018 54,386 51,693 40,597 31,991 40,849 45,137 5.15%
-
Net Worth 62,290 56,804 52,650 49,720 49,079 54,823 52,429 2.91%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 62,290 56,804 52,650 49,720 49,079 54,823 52,429 2.91%
NOSH 39,983 40,011 39,986 39,955 39,947 42,498 40,022 -0.01%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 9.81% 8.00% 7.22% 2.86% -6.77% 0.06% 4.93% -
ROE 10.66% 8.33% 7.65% 2.40% -4.13% 0.04% 4.47% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 169.21 147.76 139.34 104.59 75.01 96.17 118.63 6.09%
EPS 16.60 11.83 10.07 2.99 -5.08 0.05 5.85 18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5579 1.4197 1.3167 1.2444 1.2286 1.29 1.31 2.92%
Adjusted Per Share Value based on latest NOSH - 39,884
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 152.31 133.09 125.43 94.08 67.45 92.01 106.89 6.07%
EPS 14.94 10.65 9.06 2.69 -4.57 0.05 5.27 18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4023 1.2788 1.1853 1.1193 1.1049 1.2342 1.1803 2.91%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.99 0.77 0.73 0.70 0.60 0.92 0.92 -
P/RPS 0.59 0.52 0.52 0.67 0.80 0.96 0.78 -4.54%
P/EPS 5.96 6.51 7.25 23.44 -11.81 1,725.00 15.72 -14.91%
EY 16.77 15.36 13.79 4.27 -8.47 0.06 6.36 17.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.55 0.56 0.49 0.71 0.70 -1.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 25/04/07 26/04/06 27/04/05 28/04/04 23/04/03 15/04/02 26/04/01 -
Price 0.91 0.70 0.79 0.75 0.57 1.00 0.75 -
P/RPS 0.54 0.47 0.57 0.72 0.76 1.04 0.63 -2.53%
P/EPS 5.48 5.92 7.85 25.11 -11.22 1,875.00 12.81 -13.19%
EY 18.24 16.90 12.74 3.98 -8.91 0.05 7.80 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.60 0.60 0.46 0.78 0.57 0.29%

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