[EUROSP] QoQ Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 189.64%
YoY- 158.8%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 55,042 57,640 42,887 41,790 39,656 39,400 32,574 41.73%
PBT 5,232 6,188 2,120 1,578 402 528 -1,714 -
Tax -1,460 -1,664 -528 -385 10 -108 726 -
NP 3,772 4,524 1,592 1,193 412 420 -988 -
-
NP to SH 3,772 4,524 1,592 1,193 412 420 -988 -
-
Tax Rate 27.91% 26.89% 24.91% 24.40% -2.49% 20.45% - -
Total Cost 51,270 53,116 41,295 40,597 39,244 38,980 33,562 32.53%
-
Net Worth 52,280 51,534 50,420 49,720 48,612 49,454 49,099 4.26%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - 799 - - - - -
Div Payout % - - 50.22% - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 52,280 51,534 50,420 49,720 48,612 49,454 49,099 4.26%
NOSH 39,957 39,964 39,974 39,955 39,615 40,384 39,999 -0.06%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 6.85% 7.85% 3.71% 2.86% 1.04% 1.07% -3.03% -
ROE 7.21% 8.78% 3.16% 2.40% 0.85% 0.85% -2.01% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 137.75 144.23 107.28 104.59 100.10 97.56 81.44 41.82%
EPS 9.44 11.32 3.98 2.99 1.04 1.04 -2.47 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3084 1.2895 1.2613 1.2444 1.2271 1.2246 1.2275 4.33%
Adjusted Per Share Value based on latest NOSH - 39,884
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 123.91 129.76 96.55 94.08 89.27 88.70 73.33 41.73%
EPS 8.49 10.18 3.58 2.69 0.93 0.95 -2.22 -
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 1.1769 1.1601 1.1351 1.1193 1.0943 1.1133 1.1053 4.26%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.78 0.70 0.75 0.70 0.82 0.75 0.53 -
P/RPS 0.57 0.49 0.70 0.67 0.82 0.77 0.65 -8.36%
P/EPS 8.26 6.18 18.83 23.44 78.85 72.12 -21.46 -
EY 12.10 16.17 5.31 4.27 1.27 1.39 -4.66 -
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.59 0.56 0.67 0.61 0.43 24.79%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 27/01/05 28/10/04 28/07/04 28/04/04 29/01/04 30/10/03 28/07/03 -
Price 0.72 0.75 0.64 0.75 0.76 0.87 0.70 -
P/RPS 0.52 0.52 0.60 0.72 0.76 0.89 0.86 -28.42%
P/EPS 7.63 6.63 16.07 25.11 73.08 83.65 -28.34 -
EY 13.11 15.09 6.22 3.98 1.37 1.20 -3.53 -
DY 0.00 0.00 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.51 0.60 0.62 0.71 0.57 -2.34%

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