[EUROSP] YoY TTM Result on 28-Feb-2003 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
23-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -65.11%
YoY- -720.3%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 60,720 53,333 41,445 29,593 42,229 50,181 14,826 26.47%
PBT 5,702 5,081 1,293 -2,807 307 4,605 2,326 16.11%
Tax -382 -1,365 137 332 780 -1,236 -921 -13.63%
NP 5,320 3,716 1,430 -2,475 1,087 3,369 1,405 24.83%
-
NP to SH 5,320 3,716 1,430 -2,475 399 3,369 1,405 24.83%
-
Tax Rate 6.70% 26.86% -10.60% - -254.07% 26.84% 39.60% -
Total Cost 55,400 49,617 40,015 32,068 41,142 46,812 13,421 26.64%
-
Net Worth 56,843 52,714 49,632 49,065 51,746 51,963 35,148 8.33%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 1,199 799 - - 1,203 - - -
Div Payout % 22.54% 21.53% - - 301.54% - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 56,843 52,714 49,632 49,065 51,746 51,963 35,148 8.33%
NOSH 40,039 40,035 39,884 39,935 40,113 39,666 29,270 5.35%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 8.76% 6.97% 3.45% -8.36% 2.57% 6.71% 9.48% -
ROE 9.36% 7.05% 2.88% -5.04% 0.77% 6.48% 4.00% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 151.65 133.21 103.91 74.10 105.27 126.51 50.65 20.04%
EPS 13.29 9.28 3.59 -6.20 0.99 8.49 4.80 18.48%
DPS 3.00 2.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.4197 1.3167 1.2444 1.2286 1.29 1.31 1.2008 2.82%
Adjusted Per Share Value based on latest NOSH - 39,935
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 136.69 120.06 93.30 66.62 95.07 112.97 33.38 26.47%
EPS 11.98 8.37 3.22 -5.57 0.90 7.58 3.16 24.85%
DPS 2.70 1.80 0.00 0.00 2.71 0.00 0.00 -
NAPS 1.2797 1.1867 1.1173 1.1046 1.1649 1.1698 0.7913 8.33%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 - -
Price 0.77 0.73 0.70 0.60 0.92 0.92 0.00 -
P/RPS 0.51 0.55 0.67 0.81 0.87 0.73 0.00 -
P/EPS 5.80 7.86 19.52 -9.68 92.49 10.83 0.00 -
EY 17.26 12.71 5.12 -10.33 1.08 9.23 0.00 -
DY 3.90 2.74 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.54 0.55 0.56 0.49 0.71 0.70 0.00 -
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 26/04/06 27/04/05 28/04/04 23/04/03 15/04/02 26/04/01 - -
Price 0.70 0.79 0.75 0.57 1.00 0.75 0.00 -
P/RPS 0.46 0.59 0.72 0.77 0.95 0.59 0.00 -
P/EPS 5.27 8.51 20.92 -9.20 100.54 8.83 0.00 -
EY 18.98 11.75 4.78 -10.87 0.99 11.32 0.00 -
DY 4.29 2.53 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.60 0.46 0.78 0.57 0.00 -

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
Post a Comment