[EUROSP] QoQ Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -70.73%
YoY- -12.26%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 71,434 50,742 32,069 15,793 63,416 44,339 30,384 76.90%
PBT 7,596 5,759 3,240 1,901 6,139 3,836 2,647 102.06%
Tax -819 -781 -389 -219 -392 -287 -115 270.60%
NP 6,777 4,978 2,851 1,682 5,747 3,549 2,532 92.89%
-
NP to SH 6,777 4,978 2,851 1,682 5,747 3,549 2,532 92.89%
-
Tax Rate 10.78% 13.56% 12.01% 11.52% 6.39% 7.48% 4.34% -
Total Cost 64,657 45,764 29,218 14,111 57,669 40,790 27,852 75.41%
-
Net Worth 64,145 62,290 62,454 61,259 59,034 56,804 56,971 8.23%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,200 - - - 3,200 - - -
Div Payout % 47.23% - - - 55.69% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 64,145 62,290 62,454 61,259 59,034 56,804 56,971 8.23%
NOSH 40,005 39,983 39,985 39,976 40,006 40,011 40,000 0.00%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 9.49% 9.81% 8.89% 10.65% 9.06% 8.00% 8.33% -
ROE 10.57% 7.99% 4.56% 2.75% 9.74% 6.25% 4.44% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 178.56 126.91 80.20 39.51 158.51 110.82 75.96 76.88%
EPS 16.94 12.45 7.13 4.21 14.37 8.87 6.33 92.87%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.6034 1.5579 1.5619 1.5324 1.4756 1.4197 1.4243 8.22%
Adjusted Per Share Value based on latest NOSH - 39,976
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 160.81 114.23 72.19 35.55 142.76 99.82 68.40 76.90%
EPS 15.26 11.21 6.42 3.79 12.94 7.99 5.70 92.92%
DPS 7.20 0.00 0.00 0.00 7.21 0.00 0.00 -
NAPS 1.444 1.4023 1.406 1.3791 1.329 1.2788 1.2825 8.23%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.99 0.99 0.88 0.86 0.69 0.77 0.81 -
P/RPS 0.55 0.78 1.10 2.18 0.44 0.69 1.07 -35.85%
P/EPS 5.84 7.95 12.34 20.44 4.80 8.68 12.80 -40.76%
EY 17.11 12.58 8.10 4.89 20.82 11.52 7.81 68.76%
DY 8.08 0.00 0.00 0.00 11.59 0.00 0.00 -
P/NAPS 0.62 0.64 0.56 0.56 0.47 0.54 0.57 5.77%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 25/04/07 29/01/07 31/10/06 27/07/06 26/04/06 25/01/06 -
Price 1.28 0.91 1.04 0.95 0.70 0.70 0.75 -
P/RPS 0.72 0.72 1.30 2.40 0.44 0.63 0.99 -19.14%
P/EPS 7.56 7.31 14.59 22.58 4.87 7.89 11.85 -25.91%
EY 13.23 13.68 6.86 4.43 20.52 12.67 8.44 34.97%
DY 6.25 0.00 0.00 0.00 11.43 0.00 0.00 -
P/NAPS 0.80 0.58 0.67 0.62 0.47 0.49 0.53 31.61%

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