[EUROSP] QoQ TTM Result on 31-Aug-2004 [#1]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 64.41%
YoY- 1018.95%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 58,170 53,333 50,580 47,447 42,887 41,445 37,125 34.86%
PBT 6,011 5,081 4,536 3,536 2,121 1,293 -640 -
Tax -1,221 -1,365 -1,263 -917 -528 137 757 -
NP 4,790 3,716 3,273 2,619 1,593 1,430 117 1085.18%
-
NP to SH 4,790 3,716 3,273 2,619 1,593 1,430 117 1085.18%
-
Tax Rate 20.31% 26.86% 27.84% 25.93% 24.89% -10.60% - -
Total Cost 53,380 49,617 47,307 44,828 41,294 40,015 37,008 27.63%
-
Net Worth 54,409 52,714 52,266 51,534 50,447 49,632 49,574 6.39%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 1,199 799 799 799 799 - - -
Div Payout % 25.04% 21.53% 24.44% 30.55% 50.22% - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 54,409 52,714 52,266 51,534 50,447 49,632 49,574 6.39%
NOSH 39,977 40,035 39,947 39,964 39,999 39,884 40,400 -0.69%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 8.23% 6.97% 6.47% 5.52% 3.71% 3.45% 0.32% -
ROE 8.80% 7.05% 6.26% 5.08% 3.16% 2.88% 0.24% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 145.51 133.21 126.62 118.72 107.22 103.91 91.89 35.81%
EPS 11.98 9.28 8.19 6.55 3.98 3.59 0.29 1092.31%
DPS 3.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.361 1.3167 1.3084 1.2895 1.2612 1.2444 1.2271 7.14%
Adjusted Per Share Value based on latest NOSH - 39,964
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 130.95 120.06 113.87 106.81 96.55 93.30 83.58 34.86%
EPS 10.78 8.37 7.37 5.90 3.59 3.22 0.26 1095.21%
DPS 2.70 1.80 1.80 1.80 1.80 0.00 0.00 -
NAPS 1.2249 1.1867 1.1766 1.1601 1.1357 1.1173 1.116 6.39%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.74 0.73 0.78 0.70 0.75 0.70 0.82 -
P/RPS 0.51 0.55 0.62 0.59 0.70 0.67 0.89 -30.98%
P/EPS 6.18 7.86 9.52 10.68 18.83 19.52 283.15 -92.17%
EY 16.19 12.71 10.50 9.36 5.31 5.12 0.35 1185.60%
DY 4.05 2.74 2.56 2.86 2.67 0.00 0.00 -
P/NAPS 0.54 0.55 0.60 0.54 0.59 0.56 0.67 -13.38%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 27/04/05 27/01/05 28/10/04 28/07/04 28/04/04 29/01/04 -
Price 0.78 0.79 0.72 0.75 0.64 0.75 0.76 -
P/RPS 0.54 0.59 0.57 0.63 0.60 0.72 0.83 -24.89%
P/EPS 6.51 8.51 8.79 11.44 16.07 20.92 262.43 -91.47%
EY 15.36 11.75 11.38 8.74 6.22 4.78 0.38 1075.15%
DY 3.85 2.53 2.78 2.67 3.13 0.00 0.00 -
P/NAPS 0.57 0.60 0.55 0.58 0.51 0.60 0.62 -5.44%

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