[EUROSP] QoQ Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 60.08%
YoY- 69.5%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 63,416 59,118 60,768 66,200 58,170 55,718 55,042 9.91%
PBT 6,139 5,114 5,294 7,764 6,011 5,526 5,232 11.25%
Tax -392 -382 -230 -96 -1,221 -1,501 -1,460 -58.41%
NP 5,747 4,732 5,064 7,668 4,790 4,025 3,772 32.44%
-
NP to SH 5,747 4,732 5,064 7,668 4,790 4,025 3,772 32.44%
-
Tax Rate 6.39% 7.47% 4.34% 1.24% 20.31% 27.16% 27.91% -
Total Cost 57,669 54,386 55,704 58,532 53,380 51,693 51,270 8.16%
-
Net Worth 59,034 56,804 56,971 56,385 54,417 52,650 52,280 8.44%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 3,200 - - - 1,199 - - -
Div Payout % 55.69% - - - 25.04% - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 59,034 56,804 56,971 56,385 54,417 52,650 52,280 8.44%
NOSH 40,006 40,011 40,000 40,020 39,983 39,986 39,957 0.08%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 9.06% 8.00% 8.33% 11.58% 8.23% 7.22% 6.85% -
ROE 9.74% 8.33% 8.89% 13.60% 8.80% 7.65% 7.21% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 158.51 147.76 151.92 165.41 145.49 139.34 137.75 9.81%
EPS 14.37 11.83 12.66 19.16 11.98 10.07 9.44 32.36%
DPS 8.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.4756 1.4197 1.4243 1.4089 1.361 1.3167 1.3084 8.35%
Adjusted Per Share Value based on latest NOSH - 40,020
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 142.76 133.09 136.80 149.03 130.95 125.43 123.91 9.91%
EPS 12.94 10.65 11.40 17.26 10.78 9.06 8.49 32.47%
DPS 7.21 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 1.329 1.2788 1.2825 1.2693 1.225 1.1853 1.1769 8.44%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.69 0.77 0.81 0.77 0.74 0.73 0.78 -
P/RPS 0.44 0.52 0.53 0.47 0.51 0.52 0.57 -15.86%
P/EPS 4.80 6.51 6.40 4.02 6.18 7.25 8.26 -30.38%
EY 20.82 15.36 15.63 24.88 16.19 13.79 12.10 43.63%
DY 11.59 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.47 0.54 0.57 0.55 0.54 0.55 0.60 -15.03%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 26/04/06 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 -
Price 0.70 0.70 0.75 0.73 0.78 0.79 0.72 -
P/RPS 0.44 0.47 0.49 0.44 0.54 0.57 0.52 -10.54%
P/EPS 4.87 5.92 5.92 3.81 6.51 7.85 7.63 -25.88%
EY 20.52 16.90 16.88 26.25 15.36 12.74 13.11 34.84%
DY 11.43 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.52 0.57 0.60 0.55 -9.95%

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