[EUROSP] YoY TTM Result on 28-Feb-2009 [#3]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

23-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

28-Feb-2009 [#3]

Profit Trend

QoQ- -16.78%

YoY- -36.98%

Quarter Report

Eurospan-20090228.xls

Latest QR

Upcoming QR

EUROSP's Result

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
TTM Result
Revenue	61,829	64,622	60,700	64,028	76,689	70,121	60,720	0.30%
YoY %	-4.32%	6.46%	-5.20%	-16.51%	9.37%	15.48%	-	-
Horiz. %	101.83%	106.43%	99.97%	105.45%	126.30%	115.48%	100.00%	-
PBT	-2,608	-2,896	294	5,262	7,484	8,088	5,702	-
YoY %	9.94%	-1,085.03%	-94.41%	-29.69%	-7.47%	41.84%	-	-
Horiz. %	-45.74%	-50.79%	5.16%	92.28%	131.25%	141.84%	100.00%	-
Tax	1,602	579	120	-859	-497	-886	-382	-
YoY %	176.68%	382.50%	113.97%	-72.84%	43.91%	-131.94%	-	-
Horiz. %	-419.37%	-151.57%	-31.41%	224.87%	130.10%	231.94%	100.00%	-
NP	-1,006	-2,317	414	4,403	6,987	7,202	5,320	-
YoY %	56.58%	-659.66%	-90.60%	-36.98%	-2.99%	35.38%	-	-
Horiz. %	-18.91%	-43.55%	7.78%	82.76%	131.33%	135.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,006	-2,317	414	4,403	6,987	7,202	5,320	-
YoY %	56.58%	-659.66%	-90.60%	-36.98%	-2.99%	35.38%	-	-
Horiz. %	-18.91%	-43.55%	7.78%	82.76%	131.33%	135.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-40.82%	16.32%	6.64%	10.95%	6.70%	-
YoY %	-	-	-350.12%	145.78%	-39.36%	63.43%	-	-
Horiz. %	-	-	-609.25%	243.58%	99.10%	163.43%	100.00%	-
Total Cost	62,835	66,939	60,286	59,625	69,702	62,919	55,400	2.11%
YoY %	-6.13%	11.04%	1.11%	-14.46%	10.78%	13.57%	-	-
Horiz. %	113.42%	120.83%	108.82%	107.63%	125.82%	113.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,323	42,870	63,669	68,246	67,273	62,286	56,843	-4.42%
YoY %	1.06%	-32.67%	-6.71%	1.45%	8.01%	9.58%	-	-
Horiz. %	76.22%	75.42%	112.01%	120.06%	118.35%	109.58%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Dividend
Div	-	19,619	3,229	4,417	4,405	3,199	1,199	-
YoY %	-	507.59%	-26.90%	0.27%	37.70%	166.81%	-	-
Horiz. %	-	1,636.28%	269.31%	368.39%	367.39%	266.81%	100.00%	-
Div Payout %	-	0.00%	780.10%	100.32%	63.05%	44.43%	22.54%	-
YoY %	-	0.00%	677.61%	59.11%	41.91%	97.12%	-	-
Horiz. %	-	0.00%	3,460.96%	445.08%	279.72%	197.12%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Equity
Net Worth	43,323	42,870	63,669	68,246	67,273	62,286	56,843	-4.42%
YoY %	1.06%	-32.67%	-6.71%	1.45%	8.01%	9.58%	-	-
Horiz. %	76.22%	75.42%	112.01%	120.06%	118.35%	109.58%	100.00%	-
NOSH	44,421	42,656	40,116	40,555	40,254	39,981	40,039	1.74%
YoY %	4.14%	6.33%	-1.08%	0.75%	0.68%	-0.14%	-	-
Horiz. %	110.94%	106.54%	100.19%	101.29%	100.54%	99.86%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Ratio Analysis
NP Margin	-1.63%	-3.59%	0.68%	6.88%	9.11%	10.27%	8.76%	-
YoY %	54.60%	-627.94%	-90.12%	-24.48%	-11.30%	17.24%	-	-
Horiz. %	-18.61%	-40.98%	7.76%	78.54%	104.00%	117.24%	100.00%	-
ROE	-2.32%	-5.40%	0.65%	6.45%	10.39%	11.56%	9.36%	-
YoY %	57.04%	-930.77%	-89.92%	-37.92%	-10.12%	23.50%	-	-
Horiz. %	-24.79%	-57.69%	6.94%	68.91%	111.00%	123.50%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Per Share
RPS	139.19	151.49	151.31	157.88	190.51	175.38	151.65	-1.41%
YoY %	-8.12%	0.12%	-4.16%	-17.13%	8.63%	15.65%	-	-
Horiz. %	91.78%	99.89%	99.78%	104.11%	125.62%	115.65%	100.00%	-
EPS	-2.26	-5.43	1.03	10.86	17.36	18.01	13.29	-
YoY %	58.38%	-627.18%	-90.52%	-37.44%	-3.61%	35.52%	-	-
Horiz. %	-17.01%	-40.86%	7.75%	81.72%	130.62%	135.52%	100.00%	-
DPS	0.00	45.99	8.00	11.00	11.00	8.00	3.00	-
YoY %	0.00%	474.88%	-27.27%	0.00%	37.50%	166.67%	-	-
Horiz. %	0.00%	1,533.00%	266.67%	366.67%	366.67%	266.67%	100.00%	-
NAPS	0.9753	1.005	1.5871	1.6828	1.6712	1.5579	1.4197	-6.06%
YoY %	-2.96%	-36.68%	-5.69%	0.69%	7.27%	9.73%	-	-
Horiz. %	68.70%	70.79%	111.79%	118.53%	117.72%	109.73%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,555
RPS	139.19	145.48	136.65	144.14	172.64	157.86	136.69	0.30%
YoY %	-4.32%	6.46%	-5.20%	-16.51%	9.36%	15.49%	-	-
Horiz. %	101.83%	106.43%	99.97%	105.45%	126.30%	115.49%	100.00%	-
EPS	-2.26	-5.22	0.93	9.91	15.73	16.21	11.98	-
YoY %	56.70%	-661.29%	-90.62%	-37.00%	-2.96%	35.31%	-	-
Horiz. %	-18.86%	-43.57%	7.76%	82.72%	131.30%	135.31%	100.00%	-
DPS	0.00	44.17	7.27	9.94	9.92	7.20	2.70	-
YoY %	0.00%	507.57%	-26.86%	0.20%	37.78%	166.67%	-	-
Horiz. %	0.00%	1,635.93%	269.26%	368.15%	367.41%	266.67%	100.00%	-
NAPS	0.9753	0.9651	1.4333	1.5364	1.5145	1.4022	1.2797	-4.42%
YoY %	1.06%	-32.67%	-6.71%	1.45%	8.01%	9.57%	-	-
Horiz. %	76.21%	75.42%	112.00%	120.06%	118.35%	109.57%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	-
Price	0.51	0.75	0.85	0.89	1.02	0.99	0.77	-
P/RPS	0.37	0.50	0.56	0.56	0.54	0.56	0.51	-5.20%
YoY %	-26.00%	-10.71%	0.00%	3.70%	-3.57%	9.80%	-	-
Horiz. %	72.55%	98.04%	109.80%	109.80%	105.88%	109.80%	100.00%	-
P/EPS	-22.52	-13.81	82.37	8.20	5.88	5.50	5.80	-
YoY %	-63.07%	-116.77%	904.51%	39.46%	6.91%	-5.17%	-	-
Horiz. %	-388.28%	-238.10%	1,420.17%	141.38%	101.38%	94.83%	100.00%	-
EY	-4.44	-7.24	1.21	12.20	17.02	18.20	17.26	-
YoY %	38.67%	-698.35%	-90.08%	-28.32%	-6.48%	5.45%	-	-
Horiz. %	-25.72%	-41.95%	7.01%	70.68%	98.61%	105.45%	100.00%	-
DY	0.00	61.32	9.41	12.36	10.78	8.08	3.90	-
YoY %	0.00%	551.65%	-23.87%	14.66%	33.42%	107.18%	-	-
Horiz. %	0.00%	1,572.31%	241.28%	316.92%	276.41%	207.18%	100.00%	-
P/NAPS	0.52	0.75	0.54	0.53	0.61	0.64	0.54	-0.62%
YoY %	-30.67%	38.89%	1.89%	-13.11%	-4.69%	18.52%	-	-
Horiz. %	96.30%	138.89%	100.00%	98.15%	112.96%	118.52%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	23/04/12	25/04/11	13/04/10	23/04/09	28/04/08	25/04/07	26/04/06	-
Price	0.51	0.70	0.92	0.80	0.93	0.91	0.70	-
P/RPS	0.37	0.46	0.61	0.51	0.49	0.52	0.46	-3.56%
YoY %	-19.57%	-24.59%	19.61%	4.08%	-5.77%	13.04%	-	-
Horiz. %	80.43%	100.00%	132.61%	110.87%	106.52%	113.04%	100.00%	-
P/EPS	-22.52	-12.89	89.15	7.37	5.36	5.05	5.27	-
YoY %	-74.71%	-114.46%	1,109.63%	37.50%	6.14%	-4.17%	-	-
Horiz. %	-427.32%	-244.59%	1,691.65%	139.85%	101.71%	95.83%	100.00%	-
EY	-4.44	-7.76	1.12	13.57	18.66	19.80	18.98	-
YoY %	42.78%	-792.86%	-91.75%	-27.28%	-5.76%	4.32%	-	-
Horiz. %	-23.39%	-40.89%	5.90%	71.50%	98.31%	104.32%	100.00%	-
DY	0.00	65.70	8.70	13.75	11.83	8.79	4.29	-
YoY %	0.00%	655.17%	-36.73%	16.23%	34.58%	104.90%	-	-
Horiz. %	0.00%	1,531.47%	202.80%	320.51%	275.76%	204.90%	100.00%	-
P/NAPS	0.52	0.70	0.58	0.48	0.56	0.58	0.49	0.99%
YoY %	-25.71%	20.69%	20.83%	-14.29%	-3.45%	18.37%	-	-
Horiz. %	106.12%	142.86%	118.37%	97.96%	114.29%	118.37%	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