[EUROSP] QoQ Annualized Quarter Result on 28-Feb-2007 [#3]

Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 16.4%
YoY- 40.26%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 79,262 86,268 71,434 67,656 64,138 63,172 63,416 16.01%
PBT 8,942 10,196 7,596 7,678 6,480 7,604 6,139 28.46%
Tax -778 -596 -819 -1,041 -778 -876 -392 57.86%
NP 8,164 9,600 6,777 6,637 5,702 6,728 5,747 26.34%
-
NP to SH 8,164 9,600 6,777 6,637 5,702 6,728 5,747 26.34%
-
Tax Rate 8.70% 5.85% 10.78% 13.56% 12.01% 11.52% 6.39% -
Total Cost 71,098 76,668 64,657 61,018 58,436 56,444 57,669 14.96%
-
Net Worth 68,397 66,634 64,145 62,290 62,454 61,259 59,034 10.30%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 2,410 - 3,200 - - - 3,200 -17.20%
Div Payout % 29.53% - 47.23% - - - 55.69% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 68,397 66,634 64,145 62,290 62,454 61,259 59,034 10.30%
NOSH 40,177 40,133 40,005 39,983 39,985 39,976 40,006 0.28%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 10.30% 11.13% 9.49% 9.81% 8.89% 10.65% 9.06% -
ROE 11.94% 14.41% 10.57% 10.66% 9.13% 10.98% 9.74% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 197.28 214.95 178.56 169.21 160.40 158.02 158.51 15.68%
EPS 20.32 23.92 16.94 16.60 14.26 16.84 14.37 25.95%
DPS 6.00 0.00 8.00 0.00 0.00 0.00 8.00 -17.43%
NAPS 1.7024 1.6603 1.6034 1.5579 1.5619 1.5324 1.4756 9.99%
Adjusted Per Share Value based on latest NOSH - 39,981
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 178.43 194.21 160.81 152.31 144.39 142.21 142.76 16.01%
EPS 18.38 21.61 15.26 14.94 12.84 15.15 12.94 26.33%
DPS 5.43 0.00 7.20 0.00 0.00 0.00 7.21 -17.20%
NAPS 1.5398 1.5001 1.444 1.4023 1.406 1.3791 1.329 10.30%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.02 1.00 0.99 0.99 0.88 0.86 0.69 -
P/RPS 0.52 0.47 0.55 0.59 0.55 0.54 0.44 11.76%
P/EPS 5.02 4.18 5.84 5.96 6.17 5.11 4.80 3.02%
EY 19.92 23.92 17.11 16.77 16.20 19.57 20.82 -2.90%
DY 5.88 0.00 8.08 0.00 0.00 0.00 11.59 -36.36%
P/NAPS 0.60 0.60 0.62 0.64 0.56 0.56 0.47 17.66%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 28/01/08 31/10/07 30/07/07 25/04/07 29/01/07 31/10/06 27/07/06 -
Price 1.02 1.12 1.28 0.91 1.04 0.95 0.70 -
P/RPS 0.52 0.52 0.72 0.54 0.65 0.60 0.44 11.76%
P/EPS 5.02 4.68 7.56 5.48 7.29 5.64 4.87 2.04%
EY 19.92 21.36 13.23 18.24 13.71 17.72 20.52 -1.95%
DY 5.88 0.00 6.25 0.00 0.00 0.00 11.43 -35.77%
P/NAPS 0.60 0.67 0.80 0.58 0.67 0.62 0.47 17.66%

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