[EUROSP] YoY TTM Result on 31-Aug-2004 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 64.41%
YoY- 1018.95%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 77,510 62,659 60,310 47,447 34,520 36,288 44,595 9.64%
PBT 8,242 6,126 6,405 3,536 -996 -800 548 57.07%
Tax -749 -587 -829 -917 711 -45 566 -
NP 7,493 5,539 5,576 2,619 -285 -845 1,114 37.37%
-
NP to SH 7,493 5,539 5,576 2,619 -285 -845 426 61.23%
-
Tax Rate 9.09% 9.58% 12.94% 25.93% - - -103.28% -
Total Cost 70,017 57,120 54,734 44,828 34,805 37,133 43,481 8.26%
-
Net Worth 66,634 61,259 56,385 51,534 49,454 49,833 51,999 4.21%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 3,198 3,199 1,199 799 - - 1,203 17.68%
Div Payout % 42.68% 57.77% 21.51% 30.55% - - 282.43% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 66,634 61,259 56,385 51,534 49,454 49,833 51,999 4.21%
NOSH 40,133 39,976 40,020 39,964 40,384 39,866 39,999 0.05%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 9.67% 8.84% 9.25% 5.52% -0.83% -2.33% 2.50% -
ROE 11.24% 9.04% 9.89% 5.08% -0.58% -1.70% 0.82% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 193.13 156.74 150.70 118.72 85.48 91.02 111.49 9.58%
EPS 18.67 13.86 13.93 6.55 -0.71 -2.12 1.07 61.01%
DPS 8.00 8.00 3.00 2.00 0.00 0.00 3.00 17.75%
NAPS 1.6603 1.5324 1.4089 1.2895 1.2246 1.25 1.30 4.15%
Adjusted Per Share Value based on latest NOSH - 39,964
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 174.49 141.06 135.77 106.81 77.71 81.69 100.39 9.64%
EPS 16.87 12.47 12.55 5.90 -0.64 -1.90 0.96 61.20%
DPS 7.20 7.20 2.70 1.80 0.00 0.00 2.71 17.67%
NAPS 1.5001 1.3791 1.2693 1.1601 1.1133 1.1218 1.1706 4.21%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.00 0.86 0.77 0.70 0.75 0.76 1.06 -
P/RPS 0.52 0.55 0.51 0.59 0.88 0.83 0.95 -9.55%
P/EPS 5.36 6.21 5.53 10.68 -106.28 -35.86 99.53 -38.53%
EY 18.67 16.11 18.09 9.36 -0.94 -2.79 1.00 62.83%
DY 8.00 9.30 3.90 2.86 0.00 0.00 2.83 18.90%
P/NAPS 0.60 0.56 0.55 0.54 0.61 0.61 0.82 -5.07%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/10/07 31/10/06 27/10/05 28/10/04 30/10/03 30/10/02 16/10/01 -
Price 1.12 0.95 0.73 0.75 0.87 0.69 0.87 -
P/RPS 0.58 0.61 0.48 0.63 1.02 0.76 0.78 -4.81%
P/EPS 6.00 6.86 5.24 11.44 -123.28 -32.55 81.69 -35.27%
EY 16.67 14.58 19.09 8.74 -0.81 -3.07 1.22 54.58%
DY 7.14 8.42 4.11 2.67 0.00 0.00 3.45 12.88%
P/NAPS 0.67 0.62 0.52 0.58 0.71 0.55 0.67 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