[EUROSP] QoQ Quarter Result on 31-Aug-2005 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 8.24%
YoY- 69.5%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 19,077 13,955 13,834 16,550 16,381 14,268 13,111 28.43%
PBT 2,330 1,189 706 1,941 1,866 1,529 1,069 68.18%
Tax -105 -172 -91 -24 -95 -396 -314 -51.85%
NP 2,225 1,017 615 1,917 1,771 1,133 755 105.68%
-
NP to SH 2,225 1,017 615 1,917 1,771 1,133 755 105.68%
-
Tax Rate 4.51% 14.47% 12.89% 1.24% 5.09% 25.90% 29.37% -
Total Cost 16,852 12,938 13,219 14,633 14,610 13,135 12,356 23.00%
-
Net Worth 59,023 56,843 56,879 56,385 54,409 52,714 52,266 8.45%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 3,199 - - - 1,199 - - -
Div Payout % 143.82% - - - 67.72% - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 59,023 56,843 56,879 56,385 54,409 52,714 52,266 8.45%
NOSH 39,999 40,039 39,935 40,020 39,977 40,035 39,947 0.08%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 11.66% 7.29% 4.45% 11.58% 10.81% 7.94% 5.76% -
ROE 3.77% 1.79% 1.08% 3.40% 3.25% 2.15% 1.44% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 47.69 34.85 34.64 41.35 40.98 35.64 32.82 28.31%
EPS 5.56 2.54 1.54 4.79 4.43 2.83 1.89 105.44%
DPS 8.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.4756 1.4197 1.4243 1.4089 1.361 1.3167 1.3084 8.35%
Adjusted Per Share Value based on latest NOSH - 40,020
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 42.95 31.42 31.14 37.26 36.88 32.12 29.52 28.42%
EPS 5.01 2.29 1.38 4.32 3.99 2.55 1.70 105.68%
DPS 7.20 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 1.3287 1.2797 1.2805 1.2693 1.2249 1.1867 1.1766 8.45%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.69 0.77 0.81 0.77 0.74 0.73 0.78 -
P/RPS 1.45 2.21 2.34 1.86 1.81 2.05 2.38 -28.15%
P/EPS 12.40 30.31 52.60 16.08 16.70 25.80 41.27 -55.17%
EY 8.06 3.30 1.90 6.22 5.99 3.88 2.42 123.18%
DY 11.59 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 0.47 0.54 0.57 0.55 0.54 0.55 0.60 -15.03%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 26/04/06 25/01/06 27/10/05 28/07/05 27/04/05 27/01/05 -
Price 0.70 0.70 0.75 0.73 0.78 0.79 0.72 -
P/RPS 1.47 2.01 2.17 1.77 1.90 2.22 2.19 -23.35%
P/EPS 12.58 27.56 48.70 15.24 17.61 27.92 38.10 -52.26%
EY 7.95 3.63 2.05 6.56 5.68 3.58 2.63 109.20%
DY 11.43 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.52 0.57 0.60 0.55 -9.95%

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