[EURO] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[EURO] EURO HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -50.0%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
EURO's Result
EURO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 97,215 93,830 96,434 96,684 103,172 100,673 95,414 1.25%
PBT 121 -1,773 -794 1,068 2,100 178 -3,206 -
Tax -1,589 -437 -356 -236 -628 -802 34 -
NP -1,468 -2,210 -1,150 832 1,472 -624 -3,172 -40.08%
-
NP to SH -1,630 -2,404 -1,308 736 1,472 -624 -3,172 -35.76%
-
Tax Rate 1,313.22% - - 22.10% 29.90% 450.56% - -
Total Cost 98,683 96,041 97,584 95,852 101,700 101,297 98,586 0.06%
-
Net Worth 66,419 66,419 67,229 68,039 68,039 65,610 64,734 1.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 66,419 66,419 67,229 68,039 68,039 65,610 64,734 1.72%
NOSH 81,000 81,000 81,000 81,000 81,000 81,000 80,918 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.51% -2.36% -1.19% 0.86% 1.43% -0.62% -3.32% -
ROE -2.45% -3.62% -1.95% 1.08% 2.16% -0.95% -4.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 120.02 115.84 119.05 119.36 127.37 124.29 117.91 1.18%
EPS -2.01 -2.97 -1.62 0.92 1.82 -0.77 -3.92 -35.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.83 0.84 0.84 0.81 0.80 1.65%
Adjusted Per Share Value based on latest NOSH - 81,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.32 7.07 7.26 7.28 7.77 7.58 7.18 1.29%
EPS -0.12 -0.18 -0.10 0.06 0.11 -0.05 -0.24 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.0506 0.0512 0.0512 0.0494 0.0487 1.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.375 0.275 0.30 0.28 0.29 0.28 0.29 -
P/RPS 0.31 0.24 0.25 0.23 0.23 0.23 0.25 15.37%
P/EPS -18.63 -9.27 -18.58 30.82 15.96 -36.35 -7.40 84.75%
EY -5.37 -10.79 -5.38 3.25 6.27 -2.75 -13.52 -45.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.36 0.33 0.35 0.35 0.36 17.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 28/05/13 28/02/13 26/11/12 29/08/12 -
Price 0.425 0.345 0.28 0.30 0.26 0.27 0.28 -
P/RPS 0.35 0.30 0.24 0.25 0.20 0.22 0.24 28.51%
P/EPS -21.12 -11.62 -17.34 33.02 14.31 -35.05 -7.14 105.65%
EY -4.73 -8.60 -5.77 3.03 6.99 -2.85 -14.00 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.34 0.36 0.31 0.33 0.35 30.10%

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