[EUROSP] QoQ Quarter Result on 31-May-2003 [#4]

Announcement Date
28-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 185.71%
YoY- 156.75%
Quarter Report
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 11,515 9,978 9,850 10,102 7,195 7,373 7,904 28.54%
PBT 984 69 132 108 -949 -287 -585 -
Tax -294 32 -27 426 326 -14 585 -
NP 690 101 105 534 -623 -301 0 -
-
NP to SH 690 101 105 534 -623 -301 -598 -
-
Tax Rate 29.88% -46.38% 20.45% -394.44% - - - -
Total Cost 10,825 9,877 9,745 9,568 7,818 7,674 7,904 23.34%
-
Net Worth 49,632 49,574 49,454 48,916 49,065 49,765 49,833 -0.26%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 49,632 49,574 49,454 48,916 49,065 49,765 49,833 -0.26%
NOSH 39,884 40,400 40,384 39,850 39,935 40,133 39,866 0.03%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 5.99% 1.01% 1.07% 5.29% -8.66% -4.08% 0.00% -
ROE 1.39% 0.20% 0.21% 1.09% -1.27% -0.60% -1.20% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 28.87 24.70 24.39 25.35 18.02 18.37 19.83 28.48%
EPS 1.73 0.25 0.26 1.34 -1.56 -0.75 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2444 1.2271 1.2246 1.2275 1.2286 1.24 1.25 -0.29%
Adjusted Per Share Value based on latest NOSH - 39,850
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 25.92 22.46 22.17 22.74 16.20 16.60 17.79 28.55%
EPS 1.55 0.23 0.24 1.20 -1.40 -0.68 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1173 1.116 1.1133 1.1012 1.1046 1.1203 1.1218 -0.26%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.70 0.82 0.75 0.53 0.60 0.70 0.76 -
P/RPS 2.42 3.32 3.07 2.09 3.33 3.81 3.83 -26.38%
P/EPS 40.46 328.00 288.46 39.55 -38.46 -93.33 -50.67 -
EY 2.47 0.30 0.35 2.53 -2.60 -1.07 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.61 0.43 0.49 0.56 0.61 -5.54%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 28/04/04 29/01/04 30/10/03 28/07/03 23/04/03 27/01/03 30/10/02 -
Price 0.75 0.76 0.87 0.70 0.57 0.60 0.69 -
P/RPS 2.60 3.08 3.57 2.76 3.16 3.27 3.48 -17.67%
P/EPS 43.35 304.00 334.62 52.24 -36.54 -80.00 -46.00 -
EY 2.31 0.33 0.30 1.91 -2.74 -1.25 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.71 0.57 0.46 0.48 0.55 5.97%

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