[EUROSP] QoQ Cumulative Quarter Result on 31-May-2010 [#4]

Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 53.25%
YoY- -85.99%
Quarter Report
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 48,716 36,175 20,170 62,128 46,223 30,766 14,637 123.41%
PBT -2,882 -1,340 -43 317 331 975 491 -
Tax 401 289 -14 155 -23 19 92 167.55%
NP -2,481 -1,051 -57 472 308 994 583 -
-
NP to SH -2,481 -1,051 -57 472 308 994 583 -
-
Tax Rate - - - -48.90% 6.95% -1.95% -18.74% -
Total Cost 51,197 37,226 20,227 61,656 45,915 29,772 14,054 137.31%
-
Net Worth 42,915 64,098 64,491 64,043 63,484 64,388 67,137 -25.85%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 17,080 16,816 16,285 3,226 - - - -
Div Payout % 0.00% 0.00% 0.00% 683.68% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 42,915 64,098 64,491 64,043 63,484 64,388 67,137 -25.85%
NOSH 42,702 42,040 40,714 40,337 40,000 40,242 40,206 4.10%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin -5.09% -2.91% -0.28% 0.76% 0.67% 3.23% 3.98% -
ROE -5.78% -1.64% -0.09% 0.74% 0.49% 1.54% 0.87% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 114.08 86.05 49.54 154.02 115.56 76.45 36.40 114.60%
EPS -5.81 -2.50 -0.14 1.17 0.77 2.47 1.45 -
DPS 40.00 40.00 40.00 8.00 0.00 0.00 0.00 -
NAPS 1.005 1.5247 1.584 1.5877 1.5871 1.60 1.6698 -28.78%
Adjusted Per Share Value based on latest NOSH - 41,666
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 109.67 81.44 45.41 139.86 104.06 69.26 32.95 123.41%
EPS -5.59 -2.37 -0.13 1.06 0.69 2.24 1.31 -
DPS 38.45 37.86 36.66 7.26 0.00 0.00 0.00 -
NAPS 0.9661 1.443 1.4518 1.4417 1.4291 1.4495 1.5114 -25.85%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.75 1.29 1.02 1.04 0.85 0.93 0.90 -
P/RPS 0.66 1.50 2.06 0.68 0.74 1.22 2.47 -58.61%
P/EPS -12.91 -51.60 -728.57 88.88 110.39 37.65 62.07 -
EY -7.75 -1.94 -0.14 1.13 0.91 2.66 1.61 -
DY 53.33 31.01 39.22 7.69 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.64 0.66 0.54 0.58 0.54 24.55%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 25/04/11 24/01/11 25/10/10 28/07/10 13/04/10 25/01/10 26/10/09 -
Price 0.70 0.85 1.16 1.03 0.92 1.00 1.15 -
P/RPS 0.61 0.99 2.34 0.67 0.80 1.31 3.16 -66.69%
P/EPS -12.05 -34.00 -828.57 88.02 119.48 40.49 79.31 -
EY -8.30 -2.94 -0.12 1.14 0.84 2.47 1.26 -
DY 57.14 47.06 34.48 7.77 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.73 0.65 0.58 0.63 0.69 0.96%

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