[EUROSP] QoQ Cumulative Quarter Result on 28-Feb-2005 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 60.07%
YoY- 237.32%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 30,384 16,550 58,170 41,789 27,521 14,410 42,887 -20.51%
PBT 2,647 1,941 6,011 4,145 2,616 1,547 2,120 15.93%
Tax -115 -24 -1,221 -1,126 -730 -416 -528 -63.76%
NP 2,532 1,917 4,790 3,019 1,886 1,131 1,592 36.21%
-
NP to SH 2,532 1,917 4,790 3,019 1,886 1,131 1,592 36.21%
-
Tax Rate 4.34% 1.24% 20.31% 27.17% 27.91% 26.89% 24.91% -
Total Cost 27,852 14,633 53,380 38,770 25,635 13,279 41,295 -23.07%
-
Net Worth 56,971 56,385 54,417 52,650 52,280 51,534 50,420 8.47%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 1,199 - - - 799 -
Div Payout % - - 25.04% - - - 50.22% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 56,971 56,385 54,417 52,650 52,280 51,534 50,420 8.47%
NOSH 40,000 40,020 39,983 39,986 39,957 39,964 39,974 0.04%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 8.33% 11.58% 8.23% 7.22% 6.85% 7.85% 3.71% -
ROE 4.44% 3.40% 8.80% 5.73% 3.61% 2.19% 3.16% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 75.96 41.35 145.49 104.51 68.88 36.06 107.28 -20.54%
EPS 6.33 4.79 11.98 7.55 4.72 2.83 3.98 36.21%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.4243 1.4089 1.361 1.3167 1.3084 1.2895 1.2613 8.43%
Adjusted Per Share Value based on latest NOSH - 40,035
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 68.40 37.26 130.95 94.07 61.95 32.44 96.55 -20.51%
EPS 5.70 4.32 10.78 6.80 4.25 2.55 3.58 36.31%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 1.80 -
NAPS 1.2825 1.2693 1.225 1.1853 1.1769 1.1601 1.1351 8.47%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.81 0.77 0.74 0.73 0.78 0.70 0.75 -
P/RPS 1.07 1.86 0.51 0.70 1.13 1.94 0.70 32.66%
P/EPS 12.80 16.08 6.18 9.67 16.53 24.73 18.83 -22.67%
EY 7.81 6.22 16.19 10.34 6.05 4.04 5.31 29.30%
DY 0.00 0.00 4.05 0.00 0.00 0.00 2.67 -
P/NAPS 0.57 0.55 0.54 0.55 0.60 0.54 0.59 -2.27%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 -
Price 0.75 0.73 0.78 0.79 0.72 0.75 0.64 -
P/RPS 0.99 1.77 0.54 0.76 1.05 2.08 0.60 39.59%
P/EPS 11.85 15.24 6.51 10.46 15.25 26.50 16.07 -18.36%
EY 8.44 6.56 15.36 9.56 6.56 3.77 6.22 22.54%
DY 0.00 0.00 3.85 0.00 0.00 0.00 3.13 -
P/NAPS 0.53 0.52 0.57 0.60 0.55 0.58 0.51 2.59%

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