[EUROSP] QoQ Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 58.66%
YoY- 200.88%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 44,339 30,384 16,550 58,170 41,789 27,521 14,410 111.98%
PBT 3,836 2,647 1,941 6,011 4,145 2,616 1,547 83.50%
Tax -287 -115 -24 -1,221 -1,126 -730 -416 -21.97%
NP 3,549 2,532 1,917 4,790 3,019 1,886 1,131 114.78%
-
NP to SH 3,549 2,532 1,917 4,790 3,019 1,886 1,131 114.78%
-
Tax Rate 7.48% 4.34% 1.24% 20.31% 27.17% 27.91% 26.89% -
Total Cost 40,790 27,852 14,633 53,380 38,770 25,635 13,279 111.74%
-
Net Worth 56,804 56,971 56,385 54,417 52,650 52,280 51,534 6.72%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - 1,199 - - - -
Div Payout % - - - 25.04% - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 56,804 56,971 56,385 54,417 52,650 52,280 51,534 6.72%
NOSH 40,011 40,000 40,020 39,983 39,986 39,957 39,964 0.07%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 8.00% 8.33% 11.58% 8.23% 7.22% 6.85% 7.85% -
ROE 6.25% 4.44% 3.40% 8.80% 5.73% 3.61% 2.19% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 110.82 75.96 41.35 145.49 104.51 68.88 36.06 111.81%
EPS 8.87 6.33 4.79 11.98 7.55 4.72 2.83 114.61%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.4197 1.4243 1.4089 1.361 1.3167 1.3084 1.2895 6.64%
Adjusted Per Share Value based on latest NOSH - 39,977
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 99.82 68.40 37.26 130.95 94.07 61.95 32.44 111.99%
EPS 7.99 5.70 4.32 10.78 6.80 4.25 2.55 114.57%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.2788 1.2825 1.2693 1.225 1.1853 1.1769 1.1601 6.72%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.77 0.81 0.77 0.74 0.73 0.78 0.70 -
P/RPS 0.69 1.07 1.86 0.51 0.70 1.13 1.94 -49.89%
P/EPS 8.68 12.80 16.08 6.18 9.67 16.53 24.73 -50.33%
EY 11.52 7.81 6.22 16.19 10.34 6.05 4.04 101.47%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.55 0.54 0.55 0.60 0.54 0.00%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 28/10/04 -
Price 0.70 0.75 0.73 0.78 0.79 0.72 0.75 -
P/RPS 0.63 0.99 1.77 0.54 0.76 1.05 2.08 -54.99%
P/EPS 7.89 11.85 15.24 6.51 10.46 15.25 26.50 -55.51%
EY 12.67 8.44 6.56 15.36 9.56 6.56 3.77 124.86%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.52 0.57 0.60 0.55 0.58 -10.66%

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