[EUROSP] YoY Annualized Quarter 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- -1.9%
YoY- 122.94%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 64,138 60,768 55,042 39,656 30,554 40,472 49,610 4.37%
PBT 6,480 5,294 5,232 402 -1,744 -536 4,112 7.87%
Tax -778 -230 -1,460 10 -52 536 -1,074 -5.22%
NP 5,702 5,064 3,772 412 -1,796 0 3,038 11.05%
-
NP to SH 5,702 5,064 3,772 412 -1,796 -670 3,038 11.05%
-
Tax Rate 12.01% 4.34% 27.91% -2.49% - - 26.12% -
Total Cost 58,436 55,704 51,270 39,244 32,350 40,472 46,572 3.85%
-
Net Worth 62,454 56,971 52,280 48,612 49,489 52,244 52,365 2.97%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 62,454 56,971 52,280 48,612 49,489 52,244 52,365 2.97%
NOSH 39,985 40,000 39,957 39,615 39,911 39,880 39,973 0.00%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 8.89% 8.33% 6.85% 1.04% -5.88% 0.00% 6.12% -
ROE 9.13% 8.89% 7.21% 0.85% -3.63% -1.28% 5.80% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 160.40 151.92 137.75 100.10 76.56 101.48 124.11 4.36%
EPS 14.26 12.66 9.44 1.04 -4.50 -1.68 7.60 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5619 1.4243 1.3084 1.2271 1.24 1.31 1.31 2.97%
Adjusted Per Share Value based on latest NOSH - 40,400
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 144.39 136.80 123.91 89.27 68.78 91.11 111.68 4.37%
EPS 12.84 11.40 8.49 0.93 -4.04 -1.51 6.84 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 1.2825 1.1769 1.0943 1.1141 1.1761 1.1788 2.97%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.88 0.81 0.78 0.82 0.70 1.27 1.30 -
P/RPS 0.55 0.53 0.57 0.82 0.91 1.25 1.05 -10.21%
P/EPS 6.17 6.40 8.26 78.85 -15.56 -75.60 17.11 -15.62%
EY 16.20 15.63 12.10 1.27 -6.43 -1.32 5.85 18.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.67 0.56 0.97 0.99 -9.05%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 29/01/07 25/01/06 27/01/05 29/01/04 27/01/03 14/01/02 29/01/01 -
Price 1.04 0.75 0.72 0.76 0.60 1.25 1.10 -
P/RPS 0.65 0.49 0.52 0.76 0.78 1.23 0.89 -5.10%
P/EPS 7.29 5.92 7.63 73.08 -13.33 -74.40 14.47 -10.79%
EY 13.71 16.88 13.11 1.37 -7.50 -1.34 6.91 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.55 0.62 0.48 0.95 0.84 -3.69%

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