[EUROSP] QoQ Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 184.17%
YoY- 977.14%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 58,170 55,718 55,042 57,640 42,887 41,790 39,656 29.07%
PBT 6,011 5,526 5,232 6,188 2,120 1,578 402 505.94%
Tax -1,221 -1,501 -1,460 -1,664 -528 -385 10 -
NP 4,790 4,025 3,772 4,524 1,592 1,193 412 412.44%
-
NP to SH 4,790 4,025 3,772 4,524 1,592 1,193 412 412.44%
-
Tax Rate 20.31% 27.16% 27.91% 26.89% 24.91% 24.40% -2.49% -
Total Cost 53,380 51,693 51,270 53,116 41,295 40,597 39,244 22.74%
-
Net Worth 54,417 52,650 52,280 51,534 50,420 49,720 48,612 7.80%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 1,199 - - - 799 - - -
Div Payout % 25.04% - - - 50.22% - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 54,417 52,650 52,280 51,534 50,420 49,720 48,612 7.80%
NOSH 39,983 39,986 39,957 39,964 39,974 39,955 39,615 0.61%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 8.23% 7.22% 6.85% 7.85% 3.71% 2.86% 1.04% -
ROE 8.80% 7.65% 7.21% 8.78% 3.16% 2.40% 0.85% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 145.49 139.34 137.75 144.23 107.28 104.59 100.10 28.28%
EPS 11.98 10.07 9.44 11.32 3.98 2.99 1.04 409.29%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.361 1.3167 1.3084 1.2895 1.2613 1.2444 1.2271 7.14%
Adjusted Per Share Value based on latest NOSH - 39,964
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 130.95 125.43 123.91 129.76 96.55 94.08 89.27 29.07%
EPS 10.78 9.06 8.49 10.18 3.58 2.69 0.93 411.41%
DPS 2.70 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.225 1.1853 1.1769 1.1601 1.1351 1.1193 1.0943 7.80%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.74 0.73 0.78 0.70 0.75 0.70 0.82 -
P/RPS 0.51 0.52 0.57 0.49 0.70 0.67 0.82 -27.11%
P/EPS 6.18 7.25 8.26 6.18 18.83 23.44 78.85 -81.65%
EY 16.19 13.79 12.10 16.17 5.31 4.27 1.27 444.86%
DY 4.05 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.54 0.59 0.56 0.67 -13.38%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 29/01/04 -
Price 0.78 0.79 0.72 0.75 0.64 0.75 0.76 -
P/RPS 0.54 0.57 0.52 0.52 0.60 0.72 0.76 -20.35%
P/EPS 6.51 7.85 7.63 6.63 16.07 25.11 73.08 -80.02%
EY 15.36 12.74 13.11 15.09 6.22 3.98 1.37 400.19%
DY 3.85 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.57 0.60 0.55 0.58 0.51 0.60 0.62 -5.44%

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