[EUROSP] QoQ TTM Result on 29-Feb-2008 [#3]

Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- -12.74%
YoY- -2.99%
Quarter Report
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 67,966 66,474 73,781 76,689 79,298 77,510 71,736 -3.52%
PBT 6,004 5,765 6,936 7,484 8,826 8,242 7,594 -14.46%
Tax -713 -589 -607 -497 -819 -749 -819 -8.80%
NP 5,291 5,176 6,329 6,987 8,007 7,493 6,775 -15.15%
-
NP to SH 5,291 5,176 6,329 6,987 8,007 7,493 6,775 -15.15%
-
Tax Rate 11.88% 10.22% 8.75% 6.64% 9.28% 9.09% 10.78% -
Total Cost 62,675 61,298 67,452 69,702 71,291 70,017 64,961 -2.35%
-
Net Worth 70,231 68,456 67,039 67,273 68,503 66,634 64,100 6.26%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 4,417 4,418 1,207 4,405 4,405 3,198 3,198 23.94%
Div Payout % 83.49% 85.36% 19.07% 63.05% 55.02% 42.68% 47.21% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 70,231 68,456 67,039 67,273 68,503 66,634 64,100 6.26%
NOSH 40,201 40,225 40,140 40,254 40,239 40,133 39,977 0.37%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 7.78% 7.79% 8.58% 9.11% 10.10% 9.67% 9.44% -
ROE 7.53% 7.56% 9.44% 10.39% 11.69% 11.24% 10.57% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 169.06 165.25 183.81 190.51 197.07 193.13 179.44 -3.88%
EPS 13.16 12.87 15.77 17.36 19.90 18.67 16.95 -15.48%
DPS 11.00 11.00 3.00 11.00 11.00 8.00 8.00 23.58%
NAPS 1.747 1.7018 1.6701 1.6712 1.7024 1.6603 1.6034 5.86%
Adjusted Per Share Value based on latest NOSH - 40,254
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 153.00 149.65 166.09 172.64 178.51 174.49 161.49 -3.52%
EPS 11.91 11.65 14.25 15.73 18.03 16.87 15.25 -15.15%
DPS 9.94 9.95 2.72 9.92 9.92 7.20 7.20 23.91%
NAPS 1.581 1.5411 1.5092 1.5145 1.5421 1.5001 1.443 6.26%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.74 0.91 0.94 1.02 1.02 1.00 0.99 -
P/RPS 0.44 0.55 0.51 0.54 0.52 0.52 0.55 -13.78%
P/EPS 5.62 7.07 5.96 5.88 5.13 5.36 5.84 -2.52%
EY 17.79 14.14 16.77 17.02 19.51 18.67 17.12 2.58%
DY 14.86 12.09 3.19 10.78 10.78 8.00 8.08 49.94%
P/NAPS 0.42 0.53 0.56 0.61 0.60 0.60 0.62 -22.81%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 15/01/09 29/10/08 28/07/08 28/04/08 28/01/08 31/10/07 30/07/07 -
Price 0.80 0.75 0.96 0.93 1.02 1.12 1.28 -
P/RPS 0.47 0.45 0.52 0.49 0.52 0.58 0.71 -23.98%
P/EPS 6.08 5.83 6.09 5.36 5.13 6.00 7.55 -13.40%
EY 16.45 17.16 16.42 18.66 19.51 16.67 13.24 15.52%
DY 13.75 14.67 3.13 11.83 10.78 7.14 6.25 68.91%
P/NAPS 0.46 0.44 0.57 0.56 0.60 0.67 0.80 -30.78%

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