[EURO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EURO] EURO HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.61%
YoY- 36.43%
Quarter Report
Latest QR
Upcoming QR
EURO's Result
EURO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,526 86,512 88,019 86,756 85,150 75,760 68,727 10.24%
PBT 6,394 8,668 8,834 8,665 8,724 8,244 8,059 -14.33%
Tax -1,430 -1,548 -1,636 -1,938 -2,294 -2,340 -5,498 -59.35%
NP 4,964 7,120 7,198 6,726 6,430 5,904 2,561 55.64%
-
NP to SH 4,964 7,120 7,198 6,726 6,430 5,904 6,267 -14.42%
-
Tax Rate 22.36% 17.86% 18.52% 22.37% 26.30% 28.38% 68.22% -
Total Cost 74,562 79,392 80,821 80,029 78,720 69,856 66,166 8.31%
-
Net Worth 58,400 59,063 56,910 55,079 52,392 49,717 27,883 63.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 58,400 59,063 56,910 55,079 52,392 49,717 27,883 63.92%
NOSH 81,111 80,909 80,155 79,825 79,382 77,684 45,711 46.72%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.24% 8.23% 8.18% 7.75% 7.55% 7.79% 3.73% -
ROE 8.50% 12.05% 12.65% 12.21% 12.27% 11.88% 22.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 98.05 106.92 109.81 108.68 107.27 97.52 150.35 -24.85%
EPS 6.12 8.80 8.98 8.43 8.10 7.60 13.71 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.71 0.69 0.66 0.64 0.61 11.72%
Adjusted Per Share Value based on latest NOSH - 80,973
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.99 6.51 6.63 6.53 6.41 5.70 5.18 10.19%
EPS 0.37 0.54 0.54 0.51 0.48 0.44 0.47 -14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.0445 0.0429 0.0415 0.0395 0.0374 0.021 63.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.85 0.95 0.86 0.79 0.90 1.02 0.00 -
P/RPS 0.87 0.89 0.78 0.73 0.84 1.05 0.00 -
P/EPS 13.89 10.80 9.58 9.38 11.11 13.42 0.00 -
EY 7.20 9.26 10.44 10.67 9.00 7.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.30 1.21 1.14 1.36 1.59 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 23/05/06 23/02/06 25/11/05 29/08/05 24/05/05 28/03/05 -
Price 0.86 0.90 0.90 0.88 0.82 0.97 1.05 -
P/RPS 0.88 0.84 0.82 0.81 0.76 0.99 0.70 16.53%
P/EPS 14.05 10.23 10.02 10.44 10.12 12.76 7.66 50.00%
EY 7.12 9.78 9.98 9.58 9.88 7.84 13.06 -33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 1.27 1.28 1.24 1.52 1.72 -21.82%

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