[EUROSP] YoY TTM Result on 31-May-2009 [#4]

Stock

[EUROSP] EUROSPAN HOLDINGS BHD

Announcement Date

27-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

31-May-2009 [#4]

Profit Trend

QoQ- -23.48%

YoY- -46.77%

Quarter Report

EUROSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
TTM Result
Revenue	63,958	62,537	62,128	60,721	73,781	71,736	63,416	0.14%
YoY %	2.27%	0.66%	2.32%	-17.70%	2.85%	13.12%	-	-
Horiz. %	100.85%	98.61%	97.97%	95.75%	116.34%	113.12%	100.00%	-
PBT	-4,637	-5,355	316	3,937	6,936	7,594	6,166	-
YoY %	13.41%	-1,794.62%	-91.97%	-43.24%	-8.66%	23.16%	-	-
Horiz. %	-75.20%	-86.85%	5.12%	63.85%	112.49%	123.16%	100.00%	-
Tax	1,288	712	155	-568	-607	-819	-392	-
YoY %	80.90%	359.35%	127.29%	6.43%	25.89%	-108.93%	-	-
Horiz. %	-328.57%	-181.63%	-39.54%	144.90%	154.85%	208.93%	100.00%	-
NP	-3,349	-4,643	471	3,369	6,329	6,775	5,774	-
YoY %	27.87%	-1,085.77%	-86.02%	-46.77%	-6.58%	17.34%	-	-
Horiz. %	-58.00%	-80.41%	8.16%	58.35%	109.61%	117.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,349	-4,643	471	3,369	6,329	6,775	5,774	-
YoY %	27.87%	-1,085.77%	-86.02%	-46.77%	-6.58%	17.34%	-	-
Horiz. %	-58.00%	-80.41%	8.16%	58.35%	109.61%	117.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-49.05%	14.43%	8.75%	10.78%	6.36%	-
YoY %	-	-	-439.92%	64.91%	-18.83%	69.50%	-	-
Horiz. %	-	-	-771.23%	226.89%	137.58%	169.50%	100.00%	-
Total Cost	67,307	67,180	61,657	57,352	67,452	64,961	57,642	2.61%
YoY %	0.19%	8.96%	7.51%	-14.97%	3.83%	12.70%	-	-
Horiz. %	116.77%	116.55%	106.97%	99.50%	117.02%	112.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	38,847	42,613	41,666	40,370	67,039	64,100	59,023	-6.72%
YoY %	-8.84%	2.27%	3.21%	-39.78%	4.59%	8.60%	-	-
Horiz. %	65.82%	72.20%	70.59%	68.40%	113.58%	108.60%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Dividend
Div	-	16,285	3,333	4,435	1,207	3,198	3,199	-
YoY %	-	388.60%	-24.85%	267.44%	-62.26%	-0.03%	-	-
Horiz. %	-	509.07%	104.19%	138.64%	37.73%	99.97%	100.00%	-
Div Payout %	-	0.00%	707.71%	131.66%	19.07%	47.21%	55.42%	-
YoY %	-	0.00%	437.53%	590.40%	-59.61%	-14.81%	-	-
Horiz. %	-	0.00%	1,276.99%	237.57%	34.41%	85.19%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Equity
Net Worth	38,847	42,613	41,666	40,370	67,039	64,100	59,023	-6.72%
YoY %	-8.84%	2.27%	3.21%	-39.78%	4.59%	8.60%	-	-
Horiz. %	65.82%	72.20%	70.59%	68.40%	113.58%	108.60%	100.00%	-
NOSH	44,421	44,435	41,666	40,370	40,140	39,977	39,999	1.76%
YoY %	-0.03%	6.65%	3.21%	0.57%	0.41%	-0.06%	-	-
Horiz. %	111.06%	111.09%	104.17%	100.93%	100.35%	99.94%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Ratio Analysis
NP Margin	-5.24%	-7.42%	0.76%	5.55%	8.58%	9.44%	9.10%	-
YoY %	29.38%	-1,076.32%	-86.31%	-35.31%	-9.11%	3.74%	-	-
Horiz. %	-57.58%	-81.54%	8.35%	60.99%	94.29%	103.74%	100.00%	-
ROE	-8.62%	-10.90%	1.13%	8.35%	9.44%	10.57%	9.78%	-
YoY %	20.92%	-1,064.60%	-86.47%	-11.55%	-10.69%	8.08%	-	-
Horiz. %	-88.14%	-111.45%	11.55%	85.38%	96.52%	108.08%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Per Share
RPS	143.93	140.74	149.11	150.41	183.81	179.44	158.54	-1.59%
YoY %	2.27%	-5.61%	-0.86%	-18.17%	2.44%	13.18%	-	-
Horiz. %	90.78%	88.77%	94.05%	94.87%	115.94%	113.18%	100.00%	-
EPS	-7.54	-10.45	1.13	8.35	15.77	16.95	14.44	-
YoY %	27.85%	-1,024.78%	-86.47%	-47.05%	-6.96%	17.38%	-	-
Horiz. %	-52.22%	-72.37%	7.83%	57.83%	109.21%	117.38%	100.00%	-
DPS	0.00	36.65	8.00	11.00	3.00	8.00	8.00	-
YoY %	0.00%	358.12%	-27.27%	266.67%	-62.50%	0.00%	-	-
Horiz. %	0.00%	458.12%	100.00%	137.50%	37.50%	100.00%	100.00%	-
NAPS	0.8742	0.959	1.00	1.00	1.6701	1.6034	1.4756	-8.34%
YoY %	-8.84%	-4.10%	0.00%	-40.12%	4.16%	8.66%	-	-
Horiz. %	59.24%	64.99%	67.77%	67.77%	113.18%	108.66%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,370
RPS	143.98	140.78	139.86	136.69	166.09	161.49	142.76	0.14%
YoY %	2.27%	0.66%	2.32%	-17.70%	2.85%	13.12%	-	-
Horiz. %	100.85%	98.61%	97.97%	95.75%	116.34%	113.12%	100.00%	-
EPS	-7.54	-10.45	1.06	7.58	14.25	15.25	13.00	-
YoY %	27.85%	-1,085.85%	-86.02%	-46.81%	-6.56%	17.31%	-	-
Horiz. %	-58.00%	-80.38%	8.15%	58.31%	109.62%	117.31%	100.00%	-
DPS	0.00	36.66	7.50	9.99	2.72	7.20	7.20	-
YoY %	0.00%	388.80%	-24.92%	267.28%	-62.22%	0.00%	-	-
Horiz. %	0.00%	509.17%	104.17%	138.75%	37.78%	100.00%	100.00%	-
NAPS	0.8745	0.9593	0.938	0.9088	1.5092	1.443	1.3287	-6.72%
YoY %	-8.84%	2.27%	3.21%	-39.78%	4.59%	8.60%	-	-
Horiz. %	65.82%	72.20%	70.60%	68.40%	113.58%	108.60%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	-
Price	0.49	0.63	1.04	0.80	0.94	0.99	0.69	-
P/RPS	0.34	0.45	0.70	0.53	0.51	0.55	0.44	-4.20%
YoY %	-24.44%	-35.71%	32.08%	3.92%	-7.27%	25.00%	-	-
Horiz. %	77.27%	102.27%	159.09%	120.45%	115.91%	125.00%	100.00%	-
P/EPS	-6.50	-6.03	92.00	9.59	5.96	5.84	4.78	-
YoY %	-7.79%	-106.55%	859.33%	60.91%	2.05%	22.18%	-	-
Horiz. %	-135.98%	-126.15%	1,924.69%	200.63%	124.69%	122.18%	100.00%	-
EY	-15.38	-16.59	1.09	10.43	16.77	17.12	20.92	-
YoY %	7.29%	-1,622.02%	-89.55%	-37.81%	-2.04%	-18.16%	-	-
Horiz. %	-73.52%	-79.30%	5.21%	49.86%	80.16%	81.84%	100.00%	-
DY	0.00	58.18	7.69	13.75	3.19	8.08	11.59	-
YoY %	0.00%	656.57%	-44.07%	331.03%	-60.52%	-30.28%	-	-
Horiz. %	0.00%	501.98%	66.35%	118.64%	27.52%	69.72%	100.00%	-
P/NAPS	0.56	0.66	1.04	0.80	0.56	0.62	0.47	2.96%
YoY %	-15.15%	-36.54%	30.00%	42.86%	-9.68%	31.91%	-	-
Horiz. %	119.15%	140.43%	221.28%	170.21%	119.15%	131.91%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	30/07/12	25/07/11	28/07/10	27/07/09	28/07/08	30/07/07	27/07/06	-
Price	0.47	0.56	1.03	0.82	0.96	1.28	0.70	-
P/RPS	0.33	0.40	0.69	0.55	0.52	0.71	0.44	-4.67%
YoY %	-17.50%	-42.03%	25.45%	5.77%	-26.76%	61.36%	-	-
Horiz. %	75.00%	90.91%	156.82%	125.00%	118.18%	161.36%	100.00%	-
P/EPS	-6.24	-5.36	91.12	9.83	6.09	7.55	4.85	-
YoY %	-16.42%	-105.88%	826.96%	61.41%	-19.34%	55.67%	-	-
Horiz. %	-128.66%	-110.52%	1,878.76%	202.68%	125.57%	155.67%	100.00%	-
EY	-16.03	-18.66	1.10	10.18	16.42	13.24	20.62	-
YoY %	14.09%	-1,796.36%	-89.19%	-38.00%	24.02%	-35.79%	-	-
Horiz. %	-77.74%	-90.49%	5.33%	49.37%	79.63%	64.21%	100.00%	-
DY	0.00	65.45	7.77	13.41	3.13	6.25	11.43	-
YoY %	0.00%	742.34%	-42.06%	328.43%	-49.92%	-45.32%	-	-
Horiz. %	0.00%	572.62%	67.98%	117.32%	27.38%	54.68%	100.00%	-
P/NAPS	0.54	0.58	1.03	0.82	0.57	0.80	0.47	2.33%
YoY %	-6.90%	-43.69%	25.61%	43.86%	-28.75%	70.21%	-	-
Horiz. %	114.89%	123.40%	219.15%	174.47%	121.28%	170.21%	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