[EUROSP] YoY TTM Result on 30-Nov-2009 [#2]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

25-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-May-2010

Quarter

30-Nov-2009 [#2]

Profit Trend

QoQ- -51.24%

YoY- -75.07%

Quarter Report

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	65,022	58,629	67,537	57,671	67,966	79,298	65,101	-0.02%
YoY %	10.90%	-13.19%	17.11%	-15.15%	-14.29%	21.81%	-	-
Horiz. %	99.88%	90.06%	103.74%	88.59%	104.40%	121.81%	100.00%	-
PBT	-1,134	-5,290	-1,999	1,373	6,004	8,826	6,758	-
YoY %	78.56%	-164.63%	-245.59%	-77.13%	-31.97%	30.60%	-	-
Horiz. %	-16.78%	-78.28%	-29.58%	20.32%	88.84%	130.60%	100.00%	-
Tax	58	1,284	425	-54	-713	-819	-666	-
YoY %	-95.48%	202.12%	887.04%	92.43%	12.94%	-22.97%	-	-
Horiz. %	-8.71%	-192.79%	-63.81%	8.11%	107.06%	122.97%	100.00%	-
NP	-1,076	-4,006	-1,574	1,319	5,291	8,007	6,092	-
YoY %	73.14%	-154.51%	-219.33%	-75.07%	-33.92%	31.43%	-	-
Horiz. %	-17.66%	-65.76%	-25.84%	21.65%	86.85%	131.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,076	-4,006	-1,574	1,319	5,291	8,007	6,092	-
YoY %	73.14%	-154.51%	-219.33%	-75.07%	-33.92%	31.43%	-	-
Horiz. %	-17.66%	-65.76%	-25.84%	21.65%	86.85%	131.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	3.93%	11.88%	9.28%	9.85%	-
YoY %	-	-	-	-66.92%	28.02%	-5.79%	-	-
Horiz. %	-	-	-	39.90%	120.61%	94.21%	100.00%	-
Total Cost	66,098	62,635	69,111	56,352	62,675	71,291	59,009	1.90%
YoY %	5.53%	-9.37%	22.64%	-10.09%	-12.09%	20.81%	-	-
Horiz. %	112.01%	106.14%	117.12%	95.50%	106.21%	120.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,689	42,439	64,218	64,470	70,231	68,503	62,475	-6.89%
YoY %	-4.12%	-33.91%	-0.39%	-8.20%	2.52%	9.65%	-	-
Horiz. %	65.13%	67.93%	102.79%	103.19%	112.41%	109.65%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	-	-	19,619	3,229	4,417	4,405	3,199	-
YoY %	-	-	507.59%	-26.90%	0.27%	37.70%	-	-
Horiz. %	-	-	613.29%	100.94%	138.07%	137.70%	100.00%	-
Div Payout %	-	-	0.00%	244.85%	83.49%	55.02%	52.53%	-
YoY %	-	-	0.00%	193.27%	51.74%	4.74%	-	-
Horiz. %	-	-	0.00%	466.11%	158.94%	104.74%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	40,689	42,439	64,218	64,470	70,231	68,503	62,475	-6.89%
YoY %	-4.12%	-33.91%	-0.39%	-8.20%	2.52%	9.65%	-	-
Horiz. %	65.13%	67.93%	102.79%	103.19%	112.41%	109.65%	100.00%	-
NOSH	44,421	44,687	42,118	40,294	40,201	40,239	39,999	1.76%
YoY %	-0.60%	6.10%	4.53%	0.23%	-0.09%	0.60%	-	-
Horiz. %	111.06%	111.72%	105.30%	100.74%	100.51%	100.60%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	-1.65%	-6.83%	-2.33%	2.29%	7.78%	10.10%	9.36%	-
YoY %	75.84%	-193.13%	-201.75%	-70.57%	-22.97%	7.91%	-	-
Horiz. %	-17.63%	-72.97%	-24.89%	24.47%	83.12%	107.91%	100.00%	-
ROE	-2.64%	-9.44%	-2.45%	2.05%	7.53%	11.69%	9.75%	-
YoY %	72.03%	-285.31%	-219.51%	-72.78%	-35.59%	19.90%	-	-
Horiz. %	-27.08%	-96.82%	-25.13%	21.03%	77.23%	119.90%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	146.38	131.20	160.35	143.13	169.06	197.07	162.75	-1.74%
YoY %	11.57%	-18.18%	12.03%	-15.34%	-14.21%	21.09%	-	-
Horiz. %	89.94%	80.61%	98.53%	87.94%	103.88%	121.09%	100.00%	-
EPS	-2.42	-8.96	-3.74	3.27	13.16	19.90	15.23	-
YoY %	72.99%	-139.57%	-214.37%	-75.15%	-33.87%	30.66%	-	-
Horiz. %	-15.89%	-58.83%	-24.56%	21.47%	86.41%	130.66%	100.00%	-
DPS	0.00	0.00	46.58	8.00	11.00	11.00	8.00	-
YoY %	0.00%	0.00%	482.25%	-27.27%	0.00%	37.50%	-	-
Horiz. %	0.00%	0.00%	582.25%	100.00%	137.50%	137.50%	100.00%	-
NAPS	0.916	0.9497	1.5247	1.60	1.747	1.7024	1.5619	-8.50%
YoY %	-3.55%	-37.71%	-4.71%	-8.41%	2.62%	9.00%	-	-
Horiz. %	58.65%	60.80%	97.62%	102.44%	111.85%	109.00%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,294
RPS	146.38	131.98	152.04	129.83	153.00	178.51	146.55	-0.01%
YoY %	10.91%	-13.19%	17.11%	-15.14%	-14.29%	21.81%	-	-
Horiz. %	99.88%	90.06%	103.75%	88.59%	104.40%	121.81%	100.00%	-
EPS	-2.42	-9.02	-3.54	2.97	11.91	18.03	13.71	-
YoY %	73.17%	-154.80%	-219.19%	-75.06%	-33.94%	31.51%	-	-
Horiz. %	-17.65%	-65.79%	-25.82%	21.66%	86.87%	131.51%	100.00%	-
DPS	0.00	0.00	44.17	7.27	9.94	9.92	7.20	-
YoY %	0.00%	0.00%	507.57%	-26.86%	0.20%	37.78%	-	-
Horiz. %	0.00%	0.00%	613.47%	100.97%	138.06%	137.78%	100.00%	-
NAPS	0.916	0.9554	1.4457	1.4514	1.581	1.5421	1.4065	-6.89%
YoY %	-4.12%	-33.91%	-0.39%	-8.20%	2.52%	9.64%	-	-
Horiz. %	65.13%	67.93%	102.79%	103.19%	112.41%	109.64%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	0.40	0.50	1.29	0.93	0.74	1.02	0.88	-
P/RPS	0.27	0.38	0.80	0.65	0.44	0.52	0.54	-10.90%
YoY %	-28.95%	-52.50%	23.08%	47.73%	-15.38%	-3.70%	-	-
Horiz. %	50.00%	70.37%	148.15%	120.37%	81.48%	96.30%	100.00%	-
P/EPS	-16.51	-5.58	-34.52	28.41	5.62	5.13	5.78	-
YoY %	-195.88%	83.84%	-221.51%	405.52%	9.55%	-11.25%	-	-
Horiz. %	-285.64%	-96.54%	-597.23%	491.52%	97.23%	88.75%	100.00%	-
EY	-6.06	-17.93	-2.90	3.52	17.79	19.51	17.31	-
YoY %	66.20%	-518.28%	-182.39%	-80.21%	-8.82%	12.71%	-	-
Horiz. %	-35.01%	-103.58%	-16.75%	20.34%	102.77%	112.71%	100.00%	-
DY	0.00	0.00	36.11	8.60	14.86	10.78	9.09	-
YoY %	0.00%	0.00%	319.88%	-42.13%	37.85%	18.59%	-	-
Horiz. %	0.00%	0.00%	397.25%	94.61%	163.48%	118.59%	100.00%	-
P/NAPS	0.44	0.53	0.85	0.58	0.42	0.60	0.56	-3.93%
YoY %	-16.98%	-37.65%	46.55%	38.10%	-30.00%	7.14%	-	-
Horiz. %	78.57%	94.64%	151.79%	103.57%	75.00%	107.14%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	30/01/13	22/12/11	24/01/11	25/01/10	15/01/09	28/01/08	29/01/07	-
Price	0.35	0.47	0.85	1.00	0.80	1.02	1.04	-
P/RPS	0.24	0.36	0.53	0.70	0.47	0.52	0.64	-15.06%
YoY %	-33.33%	-32.08%	-24.29%	48.94%	-9.62%	-18.75%	-	-
Horiz. %	37.50%	56.25%	82.81%	109.38%	73.44%	81.25%	100.00%	-
P/EPS	-14.45	-5.24	-22.75	30.55	6.08	5.13	6.83	-
YoY %	-175.76%	76.97%	-174.47%	402.47%	18.52%	-24.89%	-	-
Horiz. %	-211.57%	-76.72%	-333.09%	447.29%	89.02%	75.11%	100.00%	-
EY	-6.92	-19.07	-4.40	3.27	16.45	19.51	14.64	-
YoY %	63.71%	-333.41%	-234.56%	-80.12%	-15.68%	33.27%	-	-
Horiz. %	-47.27%	-130.26%	-30.05%	22.34%	112.36%	133.27%	100.00%	-
DY	0.00	0.00	54.80	8.00	13.75	10.78	7.69	-
YoY %	0.00%	0.00%	585.00%	-41.82%	27.55%	40.18%	-	-
Horiz. %	0.00%	0.00%	712.61%	104.03%	178.80%	140.18%	100.00%	-
P/NAPS	0.38	0.49	0.56	0.63	0.46	0.60	0.67	-9.01%
YoY %	-22.45%	-12.50%	-11.11%	36.96%	-23.33%	-10.45%	-	-
Horiz. %	56.72%	73.13%	83.58%	94.03%	68.66%	89.55%	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