[EUROSP] QoQ Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -16.62%
YoY- 815.53%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 66,200 58,170 55,718 55,042 57,640 42,887 41,790 35.77%
PBT 7,764 6,011 5,526 5,232 6,188 2,120 1,578 188.44%
Tax -96 -1,221 -1,501 -1,460 -1,664 -528 -385 -60.28%
NP 7,668 4,790 4,025 3,772 4,524 1,592 1,193 244.52%
-
NP to SH 7,668 4,790 4,025 3,772 4,524 1,592 1,193 244.52%
-
Tax Rate 1.24% 20.31% 27.16% 27.91% 26.89% 24.91% 24.40% -
Total Cost 58,532 53,380 51,693 51,270 53,116 41,295 40,597 27.53%
-
Net Worth 56,385 54,417 52,650 52,280 51,534 50,420 49,720 8.72%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - 1,199 - - - 799 - -
Div Payout % - 25.04% - - - 50.22% - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 56,385 54,417 52,650 52,280 51,534 50,420 49,720 8.72%
NOSH 40,020 39,983 39,986 39,957 39,964 39,974 39,955 0.10%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 11.58% 8.23% 7.22% 6.85% 7.85% 3.71% 2.86% -
ROE 13.60% 8.80% 7.65% 7.21% 8.78% 3.16% 2.40% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 165.41 145.49 139.34 137.75 144.23 107.28 104.59 35.62%
EPS 19.16 11.98 10.07 9.44 11.32 3.98 2.99 243.83%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.4089 1.361 1.3167 1.3084 1.2895 1.2613 1.2444 8.60%
Adjusted Per Share Value based on latest NOSH - 39,947
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 149.03 130.95 125.43 123.91 129.76 96.55 94.08 35.77%
EPS 17.26 10.78 9.06 8.49 10.18 3.58 2.69 244.12%
DPS 0.00 2.70 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.2693 1.225 1.1853 1.1769 1.1601 1.1351 1.1193 8.72%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.77 0.74 0.73 0.78 0.70 0.75 0.70 -
P/RPS 0.47 0.51 0.52 0.57 0.49 0.70 0.67 -20.99%
P/EPS 4.02 6.18 7.25 8.26 6.18 18.83 23.44 -69.03%
EY 24.88 16.19 13.79 12.10 16.17 5.31 4.27 222.76%
DY 0.00 4.05 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.55 0.54 0.55 0.60 0.54 0.59 0.56 -1.19%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 -
Price 0.73 0.78 0.79 0.72 0.75 0.64 0.75 -
P/RPS 0.44 0.54 0.57 0.52 0.52 0.60 0.72 -27.92%
P/EPS 3.81 6.51 7.85 7.63 6.63 16.07 25.11 -71.45%
EY 26.25 15.36 12.74 13.11 15.09 6.22 3.98 250.48%
DY 0.00 3.85 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.52 0.57 0.60 0.55 0.58 0.51 0.60 -9.07%

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