[EUROSP] YoY Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 60.08%
YoY- 69.5%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 57,040 86,268 63,172 66,200 57,640 39,400 31,616 10.32%
PBT 5,512 10,196 7,604 7,764 6,188 528 -2,340 -
Tax -524 -596 -876 -96 -1,664 -108 2,340 -
NP 4,988 9,600 6,728 7,668 4,524 420 0 -
-
NP to SH 4,988 9,600 6,728 7,668 4,524 420 -2,392 -
-
Tax Rate 9.51% 5.85% 11.52% 1.24% 26.89% 20.45% - -
Total Cost 52,052 76,668 56,444 58,532 53,116 38,980 31,616 8.65%
-
Net Worth 68,456 66,634 61,259 56,385 51,534 49,454 49,833 5.42%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 68,456 66,634 61,259 56,385 51,534 49,454 49,833 5.42%
NOSH 40,225 40,133 39,976 40,020 39,964 40,384 39,866 0.14%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 8.74% 11.13% 10.65% 11.58% 7.85% 1.07% 0.00% -
ROE 7.29% 14.41% 10.98% 13.60% 8.78% 0.85% -4.80% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 141.80 214.95 158.02 165.41 144.23 97.56 79.30 10.16%
EPS 12.40 23.92 16.84 19.16 11.32 1.04 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7018 1.6603 1.5324 1.4089 1.2895 1.2246 1.25 5.27%
Adjusted Per Share Value based on latest NOSH - 40,020
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 128.41 194.21 142.21 149.03 129.76 88.70 71.17 10.32%
EPS 11.23 21.61 15.15 17.26 10.18 0.95 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5411 1.5001 1.3791 1.2693 1.1601 1.1133 1.1218 5.43%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.91 1.00 0.86 0.77 0.70 0.75 0.76 -
P/RPS 0.64 0.47 0.54 0.47 0.49 0.77 0.96 -6.52%
P/EPS 7.34 4.18 5.11 4.02 6.18 72.12 -12.67 -
EY 13.63 23.92 19.57 24.88 16.17 1.39 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.56 0.55 0.54 0.61 0.61 -2.31%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/08 31/10/07 31/10/06 27/10/05 28/10/04 30/10/03 30/10/02 -
Price 0.75 1.12 0.95 0.73 0.75 0.87 0.69 -
P/RPS 0.53 0.52 0.60 0.44 0.52 0.89 0.87 -7.92%
P/EPS 6.05 4.68 5.64 3.81 6.63 83.65 -11.50 -
EY 16.53 21.36 17.72 26.25 15.09 1.20 -8.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.67 0.62 0.52 0.58 0.71 0.55 -3.64%

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