[EUROSP] YoY Annualized Quarter Result on 30-Nov-2011 [#2]

Announcement Date
22-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 70.5%
YoY- 60.7%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 58,526 69,164 66,660 64,534 72,350 61,532 71,686 -3.32%
PBT 360 6,824 4,456 -2,550 -2,680 1,950 7,078 -39.11%
Tax -104 -578 -738 1,724 578 38 -990 -31.29%
NP 256 6,246 3,718 -826 -2,102 1,988 6,088 -41.01%
-
NP to SH 256 6,246 3,718 -826 -2,102 1,988 6,088 -41.01%
-
Tax Rate 28.89% 8.47% 16.56% - - -1.95% 13.99% -
Total Cost 58,270 62,918 62,942 65,360 74,452 59,544 65,598 -1.95%
-
Net Worth 47,571 45,198 40,689 42,174 64,098 64,388 70,249 -6.28%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - 33,632 - 2,412 -
Div Payout % - - - - 0.00% - 39.63% -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 47,571 45,198 40,689 42,174 64,098 64,388 70,249 -6.28%
NOSH 44,137 44,421 44,421 44,408 42,040 40,242 40,211 1.56%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 0.44% 9.03% 5.58% -1.28% -2.91% 3.23% 8.49% -
ROE 0.54% 13.82% 9.14% -1.96% -3.28% 3.09% 8.67% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 132.60 155.70 150.06 145.32 172.10 152.90 178.27 -4.81%
EPS 0.58 14.06 8.36 -1.86 -5.00 4.94 15.14 -41.92%
DPS 0.00 0.00 0.00 0.00 80.00 0.00 6.00 -
NAPS 1.0778 1.0175 0.916 0.9497 1.5247 1.60 1.747 -7.73%
Adjusted Per Share Value based on latest NOSH - 44,687
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 131.75 155.70 150.06 145.28 162.87 138.52 161.38 -3.32%
EPS 0.58 14.06 8.36 -1.86 -4.73 4.48 13.71 -40.95%
DPS 0.00 0.00 0.00 0.00 75.71 0.00 5.43 -
NAPS 1.0709 1.0175 0.916 0.9494 1.443 1.4495 1.5814 -6.28%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.70 0.545 0.40 0.50 1.29 0.93 0.74 -
P/RPS 0.53 0.35 0.27 0.34 0.75 0.61 0.42 3.95%
P/EPS 120.69 3.88 4.78 -26.88 -25.80 18.83 4.89 70.59%
EY 0.83 25.80 20.92 -3.72 -3.88 5.31 20.46 -41.36%
DY 0.00 0.00 0.00 0.00 62.02 0.00 8.11 -
P/NAPS 0.65 0.54 0.44 0.53 0.85 0.58 0.42 7.54%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 26/01/15 13/01/14 30/01/13 22/12/11 24/01/11 25/01/10 15/01/09 -
Price 0.88 0.69 0.35 0.47 0.85 1.00 0.80 -
P/RPS 0.66 0.44 0.23 0.32 0.49 0.65 0.45 6.58%
P/EPS 151.72 4.91 4.18 -25.27 -17.00 20.24 5.28 74.96%
EY 0.66 20.38 23.91 -3.96 -5.88 4.94 18.93 -42.82%
DY 0.00 0.00 0.00 0.00 94.12 0.00 7.50 -
P/NAPS 0.82 0.68 0.38 0.49 0.56 0.63 0.46 10.10%

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