[EUROSP] QoQ Quarter Result on 30-Nov-2002 [#2]

Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 49.67%
YoY- -185.27%
Quarter Report
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 9,850 10,102 7,195 7,373 7,904 7,121 10,418 -3.65%
PBT 132 108 -949 -287 -585 -978 381 -50.57%
Tax -27 426 326 -14 585 978 -28 -2.38%
NP 105 534 -623 -301 0 0 353 -55.34%
-
NP to SH 105 534 -623 -301 -598 -941 353 -55.34%
-
Tax Rate 20.45% -394.44% - - - - 7.35% -
Total Cost 9,745 9,568 7,818 7,674 7,904 7,121 10,065 -2.12%
-
Net Worth 49,454 48,916 49,065 49,765 49,833 50,854 51,746 -2.96%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 49,454 48,916 49,065 49,765 49,833 50,854 51,746 -2.96%
NOSH 40,384 39,850 39,935 40,133 39,866 40,042 40,113 0.44%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 1.07% 5.29% -8.66% -4.08% 0.00% 0.00% 3.39% -
ROE 0.21% 1.09% -1.27% -0.60% -1.20% -1.85% 0.68% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 24.39 25.35 18.02 18.37 19.83 17.78 25.97 -4.08%
EPS 0.26 1.34 -1.56 -0.75 -1.50 -2.35 0.88 -55.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2246 1.2275 1.2286 1.24 1.25 1.27 1.29 -3.39%
Adjusted Per Share Value based on latest NOSH - 40,133
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 22.17 22.74 16.20 16.60 17.79 16.03 23.45 -3.66%
EPS 0.24 1.20 -1.40 -0.68 -1.35 -2.12 0.79 -54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1133 1.1012 1.1046 1.1203 1.1218 1.1448 1.1649 -2.96%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.75 0.53 0.60 0.70 0.76 0.94 0.92 -
P/RPS 3.07 2.09 3.33 3.81 3.83 5.29 3.54 -9.03%
P/EPS 288.46 39.55 -38.46 -93.33 -50.67 -40.00 104.55 96.35%
EY 0.35 2.53 -2.60 -1.07 -1.97 -2.50 0.96 -48.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.43 0.49 0.56 0.61 0.74 0.71 -9.60%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 30/10/03 28/07/03 23/04/03 27/01/03 30/10/02 29/07/02 15/04/02 -
Price 0.87 0.70 0.57 0.60 0.69 0.81 1.00 -
P/RPS 3.57 2.76 3.16 3.27 3.48 4.55 3.85 -4.89%
P/EPS 334.62 52.24 -36.54 -80.00 -46.00 -34.47 113.64 105.03%
EY 0.30 1.91 -2.74 -1.25 -2.17 -2.90 0.88 -51.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.57 0.46 0.48 0.55 0.64 0.78 -6.06%

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