[EUROSP] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -30.78%
YoY- -53.25%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 62,128 61,630 61,532 58,548 62,797 64,289 71,686 -9.10%
PBT 317 441 1,950 1,964 3,937 5,298 7,078 -87.41%
Tax 155 -30 38 368 -568 -948 -990 -
NP 472 410 1,988 2,332 3,369 4,350 6,088 -81.84%
-
NP to SH 472 410 1,988 2,332 3,369 4,350 6,088 -81.84%
-
Tax Rate -48.90% 6.80% -1.95% -18.74% 14.43% 17.89% 13.99% -
Total Cost 61,656 61,220 59,544 56,216 59,428 59,938 65,598 -4.05%
-
Net Worth 64,043 63,483 64,388 67,137 66,527 67,706 70,249 -5.98%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 3,226 - - - 4,420 1,609 2,412 21.41%
Div Payout % 683.68% - - - 131.23% 36.99% 39.63% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 64,043 63,483 64,388 67,137 66,527 67,706 70,249 -5.98%
NOSH 40,337 39,999 40,242 40,206 40,190 40,234 40,211 0.20%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 0.76% 0.67% 3.23% 3.98% 5.36% 6.77% 8.49% -
ROE 0.74% 0.65% 3.09% 3.47% 5.06% 6.43% 8.67% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 154.02 154.08 152.90 145.62 156.25 159.79 178.27 -9.29%
EPS 1.17 1.03 4.94 5.80 8.38 10.81 15.14 -81.88%
DPS 8.00 0.00 0.00 0.00 11.00 4.00 6.00 21.16%
NAPS 1.5877 1.5871 1.60 1.6698 1.6553 1.6828 1.747 -6.18%
Adjusted Per Share Value based on latest NOSH - 40,206
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 139.86 138.74 138.52 131.80 141.37 144.73 161.38 -9.10%
EPS 1.06 0.92 4.48 5.25 7.58 9.79 13.71 -81.87%
DPS 7.26 0.00 0.00 0.00 9.95 3.62 5.43 21.38%
NAPS 1.4417 1.4291 1.4495 1.5114 1.4977 1.5242 1.5814 -5.98%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 1.04 0.85 0.93 0.90 0.80 0.89 0.74 -
P/RPS 0.68 0.55 0.61 0.62 0.51 0.56 0.42 37.92%
P/EPS 88.88 82.79 18.83 15.52 9.54 8.23 4.89 592.51%
EY 1.13 1.21 5.31 6.44 10.48 12.15 20.46 -85.52%
DY 7.69 0.00 0.00 0.00 13.75 4.49 8.11 -3.48%
P/NAPS 0.66 0.54 0.58 0.54 0.48 0.53 0.42 35.20%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 13/04/10 25/01/10 26/10/09 27/07/09 23/04/09 15/01/09 -
Price 1.03 0.92 1.00 1.15 0.82 0.80 0.80 -
P/RPS 0.67 0.60 0.65 0.79 0.52 0.50 0.45 30.42%
P/EPS 88.02 89.61 20.24 19.83 9.78 7.40 5.28 553.69%
EY 1.14 1.12 4.94 5.04 10.22 13.52 18.93 -84.66%
DY 7.77 0.00 0.00 0.00 13.41 5.00 7.50 2.38%
P/NAPS 0.65 0.58 0.63 0.69 0.50 0.48 0.46 25.94%

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