[EUROSP] YoY TTM Result on 31-Aug-2008 [#1]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

29-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

31-Aug-2008 [#1]

Profit Trend

QoQ- -18.22%

YoY- -30.92%

Quarter Report

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
TTM Result
Revenue	59,157	67,661	61,098	66,474	77,510	62,659	60,310	-0.32%
YoY %	-12.57%	10.74%	-8.09%	-14.24%	23.70%	3.89%	-	-
Horiz. %	98.09%	112.19%	101.31%	110.22%	128.52%	103.89%	100.00%	-
PBT	-6,473	-218	3,050	5,765	8,242	6,126	6,405	-
YoY %	-2,869.27%	-107.15%	-47.09%	-30.05%	34.54%	-4.36%	-	-
Horiz. %	-101.06%	-3.40%	47.62%	90.01%	128.68%	95.64%	100.00%	-
Tax	1,187	49	-345	-589	-749	-587	-829	-
YoY %	2,322.45%	114.20%	41.43%	21.36%	-27.60%	29.19%	-	-
Horiz. %	-143.18%	-5.91%	41.62%	71.05%	90.35%	70.81%	100.00%	-
NP	-5,286	-169	2,705	5,176	7,493	5,539	5,576	-
YoY %	-3,027.81%	-106.25%	-47.74%	-30.92%	35.28%	-0.66%	-	-
Horiz. %	-94.80%	-3.03%	48.51%	92.83%	134.38%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,286	-169	2,705	5,176	7,493	5,539	5,576	-
YoY %	-3,027.81%	-106.25%	-47.74%	-30.92%	35.28%	-0.66%	-	-
Horiz. %	-94.80%	-3.03%	48.51%	92.83%	134.38%	99.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	11.31%	10.22%	9.09%	9.58%	12.94%	-
YoY %	-	-	10.67%	12.43%	-5.11%	-25.97%	-	-
Horiz. %	-	-	87.40%	78.98%	70.25%	74.03%	100.00%	-
Total Cost	64,443	67,830	58,393	61,298	70,017	57,120	54,734	2.75%
YoY %	-4.99%	16.16%	-4.74%	-12.45%	22.58%	4.36%	-	-
Horiz. %	117.74%	123.93%	106.69%	111.99%	127.92%	104.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,791	64,491	67,137	68,456	66,634	61,259	56,385	-4.86%
YoY %	-35.20%	-3.94%	-1.93%	2.73%	8.77%	8.64%	-	-
Horiz. %	74.12%	114.38%	119.07%	121.41%	118.18%	108.64%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Dividend
Div	-	19,619	4,435	4,418	3,198	3,199	1,199	-
YoY %	-	342.37%	0.38%	38.15%	-0.03%	166.81%	-	-
Horiz. %	-	1,636.28%	369.89%	368.47%	266.72%	266.81%	100.00%	-
Div Payout %	-	0.00%	163.98%	85.36%	42.68%	57.77%	21.51%	-
YoY %	-	0.00%	92.10%	100.00%	-26.12%	168.57%	-	-
Horiz. %	-	0.00%	762.34%	396.84%	198.42%	268.57%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Equity
Net Worth	41,791	64,491	67,137	68,456	66,634	61,259	56,385	-4.86%
YoY %	-35.20%	-3.94%	-1.93%	2.73%	8.77%	8.64%	-	-
Horiz. %	74.12%	114.38%	119.07%	121.41%	118.18%	108.64%	100.00%	-
NOSH	44,303	40,714	40,206	40,225	40,133	39,976	40,020	1.70%
YoY %	8.82%	1.26%	-0.05%	0.23%	0.39%	-0.11%	-	-
Horiz. %	110.70%	101.73%	100.46%	100.51%	100.28%	99.89%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Ratio Analysis
NP Margin	-8.94%	-0.25%	4.43%	7.79%	9.67%	8.84%	9.25%	-
YoY %	-3,476.00%	-105.64%	-43.13%	-19.44%	9.39%	-4.43%	-	-
Horiz. %	-96.65%	-2.70%	47.89%	84.22%	104.54%	95.57%	100.00%	-
ROE	-12.65%	-0.26%	4.03%	7.56%	11.24%	9.04%	9.89%	-
YoY %	-4,765.38%	-106.45%	-46.69%	-32.74%	24.34%	-8.59%	-	-
Horiz. %	-127.91%	-2.63%	40.75%	76.44%	113.65%	91.41%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Per Share
RPS	133.53	166.18	151.96	165.25	193.13	156.74	150.70	-1.99%
YoY %	-19.65%	9.36%	-8.04%	-14.44%	23.22%	4.01%	-	-
Horiz. %	88.61%	110.27%	100.84%	109.65%	128.16%	104.01%	100.00%	-
EPS	-11.93	-0.42	6.73	12.87	18.67	13.86	13.93	-
YoY %	-2,740.48%	-106.24%	-47.71%	-31.07%	34.70%	-0.50%	-	-
Horiz. %	-85.64%	-3.02%	48.31%	92.39%	134.03%	99.50%	100.00%	-
DPS	0.00	48.19	11.00	11.00	8.00	8.00	3.00	-
YoY %	0.00%	338.09%	0.00%	37.50%	0.00%	166.67%	-	-
Horiz. %	0.00%	1,606.33%	366.67%	366.67%	266.67%	266.67%	100.00%	-
NAPS	0.9433	1.584	1.6698	1.7018	1.6603	1.5324	1.4089	-6.46%
YoY %	-40.45%	-5.14%	-1.88%	2.50%	8.35%	8.77%	-	-
Horiz. %	66.95%	112.43%	118.52%	120.79%	117.84%	108.77%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 40,225
RPS	133.17	152.32	137.54	149.65	174.49	141.06	135.77	-0.32%
YoY %	-12.57%	10.75%	-8.09%	-14.24%	23.70%	3.90%	-	-
Horiz. %	98.08%	112.19%	101.30%	110.22%	128.52%	103.90%	100.00%	-
EPS	-11.90	-0.38	6.09	11.65	16.87	12.47	12.55	-
YoY %	-3,031.58%	-106.24%	-47.73%	-30.94%	35.28%	-0.64%	-	-
Horiz. %	-94.82%	-3.03%	48.53%	92.83%	134.42%	99.36%	100.00%	-
DPS	0.00	44.17	9.99	9.95	7.20	7.20	2.70	-
YoY %	0.00%	342.14%	0.40%	38.19%	0.00%	166.67%	-	-
Horiz. %	0.00%	1,635.93%	370.00%	368.52%	266.67%	266.67%	100.00%	-
NAPS	0.9408	1.4518	1.5114	1.5411	1.5001	1.3791	1.2693	-4.86%
YoY %	-35.20%	-3.94%	-1.93%	2.73%	8.77%	8.65%	-	-
Horiz. %	74.12%	114.38%	119.07%	121.41%	118.18%	108.65%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	30/08/06	30/08/05	-
Price	0.47	1.02	0.90	0.91	1.00	0.86	0.77	-
P/RPS	0.35	0.61	0.59	0.55	0.52	0.55	0.51	-6.07%
YoY %	-42.62%	3.39%	7.27%	5.77%	-5.45%	7.84%	-	-
Horiz. %	68.63%	119.61%	115.69%	107.84%	101.96%	107.84%	100.00%	-
P/EPS	-3.94	-245.73	13.38	7.07	5.36	6.21	5.53	-
YoY %	98.40%	-1,936.55%	89.25%	31.90%	-13.69%	12.30%	-	-
Horiz. %	-71.25%	-4,443.58%	241.95%	127.85%	96.93%	112.30%	100.00%	-
EY	-25.39	-0.41	7.48	14.14	18.67	16.11	18.09	-
YoY %	-6,092.68%	-105.48%	-47.10%	-24.26%	15.89%	-10.95%	-	-
Horiz. %	-140.35%	-2.27%	41.35%	78.16%	103.21%	89.05%	100.00%	-
DY	0.00	47.24	12.22	12.09	8.00	9.30	3.90	-
YoY %	0.00%	286.58%	1.08%	51.12%	-13.98%	138.46%	-	-
Horiz. %	0.00%	1,211.28%	313.33%	310.00%	205.13%	238.46%	100.00%	-
P/NAPS	0.50	0.64	0.54	0.53	0.60	0.56	0.55	-1.57%
YoY %	-21.88%	18.52%	1.89%	-11.67%	7.14%	1.82%	-	-
Horiz. %	90.91%	116.36%	98.18%	96.36%	109.09%	101.82%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	31/10/11	25/10/10	26/10/09	29/10/08	31/10/07	31/10/06	27/10/05	-
Price	0.55	1.16	1.15	0.75	1.12	0.95	0.73	-
P/RPS	0.41	0.70	0.76	0.45	0.58	0.61	0.48	-2.59%
YoY %	-41.43%	-7.89%	68.89%	-22.41%	-4.92%	27.08%	-	-
Horiz. %	85.42%	145.83%	158.33%	93.75%	120.83%	127.08%	100.00%	-
P/EPS	-4.61	-279.46	17.09	5.83	6.00	6.86	5.24	-
YoY %	98.35%	-1,735.23%	193.14%	-2.83%	-12.54%	30.92%	-	-
Horiz. %	-87.98%	-5,333.21%	326.15%	111.26%	114.50%	130.92%	100.00%	-
EY	-21.69	-0.36	5.85	17.16	16.67	14.58	19.09	-
YoY %	-5,925.00%	-106.15%	-65.91%	2.94%	14.33%	-23.62%	-	-
Horiz. %	-113.62%	-1.89%	30.64%	89.89%	87.32%	76.38%	100.00%	-
DY	0.00	41.54	9.57	14.67	7.14	8.42	4.11	-
YoY %	0.00%	334.06%	-34.76%	105.46%	-15.20%	104.87%	-	-
Horiz. %	0.00%	1,010.71%	232.85%	356.93%	173.72%	204.87%	100.00%	-
P/NAPS	0.58	0.73	0.69	0.44	0.67	0.62	0.52	1.83%
YoY %	-20.55%	5.80%	56.82%	-34.33%	8.06%	19.23%	-	-
Horiz. %	111.54%	140.38%	132.69%	84.62%	128.85%	119.23%	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