[EUROSP] YoY Annualized Quarter Result on 31-May-2004 [#4]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 33.41%
YoY- 261.13%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 71,434 63,416 58,170 42,887 32,574 37,775 47,185 7.15%
PBT 7,596 6,139 6,011 2,120 -1,714 -865 2,574 19.75%
Tax -819 -392 -1,221 -528 726 865 -436 11.07%
NP 6,777 5,747 4,790 1,592 -988 0 2,138 21.19%
-
NP to SH 6,777 5,747 4,790 1,592 -988 -923 2,138 21.19%
-
Tax Rate 10.78% 6.39% 20.31% 24.91% - - 16.94% -
Total Cost 64,657 57,669 53,380 41,295 33,562 37,775 45,047 6.20%
-
Net Worth 64,145 59,034 54,417 50,420 49,099 50,745 52,750 3.31%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 3,200 3,200 1,199 799 - - - -
Div Payout % 47.23% 55.69% 25.04% 50.22% - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 64,145 59,034 54,417 50,420 49,099 50,745 52,750 3.31%
NOSH 40,005 40,006 39,983 39,974 39,999 39,956 39,962 0.01%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 9.49% 9.06% 8.23% 3.71% -3.03% 0.00% 4.53% -
ROE 10.57% 9.74% 8.80% 3.16% -2.01% -1.82% 4.05% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 178.56 158.51 145.49 107.28 81.44 94.54 118.07 7.13%
EPS 16.94 14.37 11.98 3.98 -2.47 -2.31 5.35 21.16%
DPS 8.00 8.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.6034 1.4756 1.361 1.2613 1.2275 1.27 1.32 3.29%
Adjusted Per Share Value based on latest NOSH - 39,999
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 160.81 142.76 130.95 96.55 73.33 85.04 106.22 7.15%
EPS 15.26 12.94 10.78 3.58 -2.22 -2.08 4.81 21.20%
DPS 7.20 7.21 2.70 1.80 0.00 0.00 0.00 -
NAPS 1.444 1.329 1.225 1.1351 1.1053 1.1424 1.1875 3.31%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.99 0.69 0.74 0.75 0.53 0.94 0.73 -
P/RPS 0.55 0.44 0.51 0.70 0.65 0.99 0.62 -1.97%
P/EPS 5.84 4.80 6.18 18.83 -21.46 -40.69 13.64 -13.17%
EY 17.11 20.82 16.19 5.31 -4.66 -2.46 7.33 15.16%
DY 8.08 11.59 4.05 2.67 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.54 0.59 0.43 0.74 0.55 2.01%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/07/07 27/07/06 28/07/05 28/07/04 28/07/03 29/07/02 03/08/01 -
Price 1.28 0.70 0.78 0.64 0.70 0.81 0.87 -
P/RPS 0.72 0.44 0.54 0.60 0.86 0.86 0.74 -0.45%
P/EPS 7.56 4.87 6.51 16.07 -28.34 -35.06 16.26 -11.97%
EY 13.23 20.52 15.36 6.22 -3.53 -2.85 6.15 13.61%
DY 6.25 11.43 3.85 3.13 0.00 0.00 0.00 -
P/NAPS 0.80 0.47 0.57 0.51 0.57 0.64 0.66 3.25%

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