[EUROSP] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 7.19%
YoY- -37.12%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 30,766 14,637 62,797 48,217 35,843 14,260 73,775 -44.15%
PBT 975 491 3,937 3,974 3,539 1,378 6,936 -72.93%
Tax 19 92 -568 -711 -495 -131 -607 -
NP 994 583 3,369 3,263 3,044 1,247 6,329 -70.85%
-
NP to SH 994 583 3,369 3,263 3,044 1,247 6,329 -70.85%
-
Tax Rate -1.95% -18.74% 14.43% 17.89% 13.99% 9.51% 8.75% -
Total Cost 29,772 14,054 59,428 44,954 32,799 13,013 67,446 -41.99%
-
Net Worth 64,388 67,137 66,527 67,706 70,249 68,456 67,111 -2.72%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 4,420 1,207 1,206 - 4,420 -
Div Payout % - - 131.23% 36.99% 39.63% - 69.84% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 64,388 67,137 66,527 67,706 70,249 68,456 67,111 -2.72%
NOSH 40,242 40,206 40,190 40,234 40,211 40,225 40,184 0.09%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 3.23% 3.98% 5.36% 6.77% 8.49% 8.74% 8.58% -
ROE 1.54% 0.87% 5.06% 4.82% 4.33% 1.82% 9.43% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 76.45 36.40 156.25 119.84 89.14 35.45 183.59 -44.20%
EPS 2.47 1.45 8.38 8.11 7.57 3.10 15.75 -70.88%
DPS 0.00 0.00 11.00 3.00 3.00 0.00 11.00 -
NAPS 1.60 1.6698 1.6553 1.6828 1.747 1.7018 1.6701 -2.81%
Adjusted Per Share Value based on latest NOSH - 40,555
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 69.26 32.95 141.37 108.55 80.69 32.10 166.08 -44.15%
EPS 2.24 1.31 7.58 7.35 6.85 2.81 14.25 -70.84%
DPS 0.00 0.00 9.95 2.72 2.72 0.00 9.95 -
NAPS 1.4495 1.5114 1.4977 1.5242 1.5814 1.5411 1.5108 -2.72%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.93 0.90 0.80 0.89 0.74 0.91 0.94 -
P/RPS 1.22 2.47 0.51 0.74 0.83 2.57 0.51 78.77%
P/EPS 37.65 62.07 9.54 10.97 9.78 29.35 5.97 240.96%
EY 2.66 1.61 10.48 9.11 10.23 3.41 16.76 -70.65%
DY 0.00 0.00 13.75 3.37 4.05 0.00 11.70 -
P/NAPS 0.58 0.54 0.48 0.53 0.42 0.53 0.56 2.36%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 25/01/10 26/10/09 27/07/09 23/04/09 15/01/09 29/10/08 28/07/08 -
Price 1.00 1.15 0.82 0.80 0.80 0.75 0.96 -
P/RPS 1.31 3.16 0.52 0.67 0.90 2.12 0.52 85.04%
P/EPS 40.49 79.31 9.78 9.86 10.57 24.19 6.10 252.78%
EY 2.47 1.26 10.22 10.14 9.46 4.13 16.41 -71.67%
DY 0.00 0.00 13.41 3.75 3.75 0.00 11.46 -
P/NAPS 0.63 0.69 0.50 0.48 0.46 0.44 0.57 6.89%

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