[EURO] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[EURO] EURO HOLDINGS BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 65.17%

YoY- -8.83%

Quarter Report

Quarterly Announce-Jun08.xls

Latest QR

Upcoming QR

EURO's Result

EURO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	47,732	43,680	27,784	55,944	54,612	39,763	42,575	1.92%
YoY %	9.28%	57.21%	-50.34%	2.44%	37.34%	-6.60%	-	-
Horiz. %	112.11%	102.60%	65.26%	131.40%	128.27%	93.40%	100.00%	-
PBT	-3,071	-3,789	-3,014	4,089	4,304	3,197	4,362	-
YoY %	18.95%	-25.71%	-173.71%	-5.00%	34.63%	-26.71%	-	-
Horiz. %	-70.40%	-86.86%	-69.10%	93.74%	98.67%	73.29%	100.00%	-
Tax	498	727	824	-784	-679	-715	-1,147	-
YoY %	-31.50%	-11.77%	205.10%	-15.46%	5.03%	37.66%	-	-
Horiz. %	-43.42%	-63.38%	-71.84%	68.35%	59.20%	62.34%	100.00%	-
NP	-2,573	-3,062	-2,190	3,305	3,625	2,482	3,215	-
YoY %	15.97%	-39.82%	-166.26%	-8.83%	46.05%	-22.80%	-	-
Horiz. %	-80.03%	-95.24%	-68.12%	102.80%	112.75%	77.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,573	-3,062	-2,190	3,305	3,625	2,482	3,215	-
YoY %	15.97%	-39.82%	-166.26%	-8.83%	46.05%	-22.80%	-	-
Horiz. %	-80.03%	-95.24%	-68.12%	102.80%	112.75%	77.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	19.17%	15.78%	22.36%	26.30%	-
YoY %	-	-	-	21.48%	-29.43%	-14.98%	-	-
Horiz. %	-	-	-	72.89%	60.00%	85.02%	100.00%	-
Total Cost	50,305	46,742	29,974	52,639	50,987	37,281	39,360	4.17%
YoY %	7.62%	55.94%	-43.06%	3.24%	36.76%	-5.28%	-	-
Horiz. %	127.81%	118.76%	76.15%	133.74%	129.54%	94.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	63,920	64,804	70,566	73,714	64,832	58,400	52,392	3.36%
YoY %	-1.36%	-8.17%	-4.27%	13.70%	11.01%	11.47%	-	-
Horiz. %	122.00%	123.69%	134.69%	140.70%	123.74%	111.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	63,920	64,804	70,566	73,714	64,832	58,400	52,392	3.36%
YoY %	-1.36%	-8.17%	-4.27%	13.70%	11.01%	11.47%	-	-
Horiz. %	122.00%	123.69%	134.69%	140.70%	123.74%	111.47%	100.00%	-
NOSH	80,911	81,005	81,111	81,004	81,041	81,111	79,382	0.31%
YoY %	-0.12%	-0.13%	0.13%	-0.05%	-0.09%	2.18%	-	-
Horiz. %	101.93%	102.04%	102.18%	102.04%	102.09%	102.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-5.39%	-7.01%	-7.88%	5.91%	6.64%	6.24%	7.55%	-
YoY %	23.11%	11.04%	-233.33%	-10.99%	6.41%	-17.35%	-	-
Horiz. %	-71.39%	-92.85%	-104.37%	78.28%	87.95%	82.65%	100.00%	-
ROE	-4.03%	-4.73%	-3.10%	4.48%	5.59%	4.25%	6.14%	-
YoY %	14.80%	-52.58%	-169.20%	-19.86%	31.53%	-30.78%	-	-
Horiz. %	-65.64%	-77.04%	-50.49%	72.96%	91.04%	69.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	58.99	53.92	34.25	69.06	67.39	49.02	53.63	1.59%
YoY %	9.40%	57.43%	-50.41%	2.48%	37.47%	-8.60%	-	-
Horiz. %	109.99%	100.54%	63.86%	128.77%	125.66%	91.40%	100.00%	-
EPS	-3.18	-3.78	-2.70	4.08	4.48	3.06	4.05	-
YoY %	15.87%	-40.00%	-166.18%	-8.93%	46.41%	-24.44%	-	-
Horiz. %	-78.52%	-93.33%	-66.67%	100.74%	110.62%	75.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.79	0.80	0.87	0.91	0.80	0.72	0.66	3.04%
YoY %	-1.25%	-8.05%	-4.40%	13.75%	11.11%	9.09%	-	-
Horiz. %	119.70%	121.21%	131.82%	137.88%	121.21%	109.09%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 80,931
RPS	3.59	3.29	2.09	4.21	4.11	2.99	3.21	1.88%
YoY %	9.12%	57.42%	-50.36%	2.43%	37.46%	-6.85%	-	-
Horiz. %	111.84%	102.49%	65.11%	131.15%	128.04%	93.15%	100.00%	-
EPS	-0.19	-0.23	-0.16	0.25	0.27	0.19	0.24	-
YoY %	17.39%	-43.75%	-164.00%	-7.41%	42.11%	-20.83%	-	-
Horiz. %	-79.17%	-95.83%	-66.67%	104.17%	112.50%	79.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0481	0.0488	0.0531	0.0555	0.0488	0.044	0.0395	3.33%
YoY %	-1.43%	-8.10%	-4.32%	13.73%	10.91%	11.39%	-	-
Horiz. %	121.77%	123.54%	134.43%	140.51%	123.54%	111.39%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.26	0.43	0.50	0.61	0.61	0.85	0.90	-
P/RPS	0.44	0.80	1.46	0.88	0.91	1.73	1.68	-20.00%
YoY %	-45.00%	-45.21%	65.91%	-3.30%	-47.40%	2.98%	-	-
Horiz. %	26.19%	47.62%	86.90%	52.38%	54.17%	102.98%	100.00%	-
P/EPS	-8.18	-11.38	-18.52	14.95	13.64	27.78	22.22	-
YoY %	28.12%	38.55%	-223.88%	9.60%	-50.90%	25.02%	-	-
Horiz. %	-36.81%	-51.22%	-83.35%	67.28%	61.39%	125.02%	100.00%	-
EY	-12.23	-8.79	-5.40	6.69	7.33	3.60	4.50	-
YoY %	-39.14%	-62.78%	-180.72%	-8.73%	103.61%	-20.00%	-	-
Horiz. %	-271.78%	-195.33%	-120.00%	148.67%	162.89%	80.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.54	0.57	0.67	0.76	1.18	1.36	-21.01%
YoY %	-38.89%	-5.26%	-14.93%	-11.84%	-35.59%	-13.24%	-	-
Horiz. %	24.26%	39.71%	41.91%	49.26%	55.88%	86.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	29/08/11	26/08/10	25/08/09	26/08/08	30/08/07	28/08/06	29/08/05	-
Price	0.23	0.43	0.49	0.61	0.60	0.86	0.82	-
P/RPS	0.39	0.80	1.43	0.88	0.89	1.75	1.53	-20.36%
YoY %	-51.25%	-44.06%	62.50%	-1.12%	-49.14%	14.38%	-	-
Horiz. %	25.49%	52.29%	93.46%	57.52%	58.17%	114.38%	100.00%	-
P/EPS	-7.23	-11.38	-18.15	14.95	13.41	28.10	20.25	-
YoY %	36.47%	37.30%	-221.40%	11.48%	-52.28%	38.77%	-	-
Horiz. %	-35.70%	-56.20%	-89.63%	73.83%	66.22%	138.77%	100.00%	-
EY	-13.83	-8.79	-5.51	6.69	7.46	3.56	4.94	-
YoY %	-57.34%	-59.53%	-182.36%	-10.32%	109.55%	-27.94%	-	-
Horiz. %	-279.96%	-177.94%	-111.54%	135.43%	151.01%	72.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.54	0.56	0.67	0.75	1.19	1.24	-21.49%
YoY %	-46.30%	-3.57%	-16.42%	-10.67%	-36.97%	-4.03%	-	-
Horiz. %	23.39%	43.55%	45.16%	54.03%	60.48%	95.97%	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