[EUROSP] YoY Annualized Quarter Result on 31-Aug-2003 [#1]

Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 142.51%
YoY- 117.56%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 63,172 66,200 57,640 39,400 31,616 37,564 47,924 4.70%
PBT 7,604 7,764 6,188 528 -2,340 -2,632 5,472 5.63%
Tax -876 -96 -1,664 -108 2,340 2,632 -1,104 -3.78%
NP 6,728 7,668 4,524 420 0 0 4,368 7.46%
-
NP to SH 6,728 7,668 4,524 420 -2,392 -2,752 4,368 7.46%
-
Tax Rate 11.52% 1.24% 26.89% 20.45% - - 20.18% -
Total Cost 56,444 58,532 53,116 38,980 31,616 37,564 43,556 4.41%
-
Net Worth 61,259 56,385 51,534 49,454 49,833 51,999 51,999 2.76%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 61,259 56,385 51,534 49,454 49,833 51,999 51,999 2.76%
NOSH 39,976 40,020 39,964 40,384 39,866 39,999 39,999 -0.00%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 10.65% 11.58% 7.85% 1.07% 0.00% 0.00% 9.11% -
ROE 10.98% 13.60% 8.78% 0.85% -4.80% -5.29% 8.40% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 158.02 165.41 144.23 97.56 79.30 93.91 119.81 4.71%
EPS 16.84 19.16 11.32 1.04 -6.00 -6.88 10.92 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5324 1.4089 1.2895 1.2246 1.25 1.30 1.30 2.77%
Adjusted Per Share Value based on latest NOSH - 40,384
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 142.21 149.03 129.76 88.70 71.17 84.56 107.89 4.70%
EPS 15.15 17.26 10.18 0.95 -5.38 -6.20 9.83 7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3791 1.2693 1.1601 1.1133 1.1218 1.1706 1.1706 2.76%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.86 0.77 0.70 0.75 0.76 1.06 1.75 -
P/RPS 0.54 0.47 0.49 0.77 0.96 1.13 1.46 -15.26%
P/EPS 5.11 4.02 6.18 72.12 -12.67 -15.41 16.03 -17.34%
EY 19.57 24.88 16.17 1.39 -7.89 -6.49 6.24 20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.61 0.61 0.82 1.35 -13.63%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/10/06 27/10/05 28/10/04 30/10/03 30/10/02 16/10/01 27/10/00 -
Price 0.95 0.73 0.75 0.87 0.69 0.87 1.45 -
P/RPS 0.60 0.44 0.52 0.89 0.87 0.93 1.21 -11.02%
P/EPS 5.64 3.81 6.63 83.65 -11.50 -12.65 13.28 -13.29%
EY 17.72 26.25 15.09 1.20 -8.70 -7.91 7.53 15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.58 0.71 0.55 0.67 1.12 -9.38%

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