[EUROSP] YoY Cumulative Quarter Result on 30-Nov-2008 [#2]

Announcement Date
15-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 144.11%
YoY- -25.43%
Quarter Report
View:
Show?
Cumulative Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 32,267 36,175 30,766 35,843 39,631 32,069 30,384 1.00%
PBT -1,275 -1,340 975 3,539 4,471 3,240 2,647 -
Tax 862 289 19 -495 -389 -389 -115 -
NP -413 -1,051 994 3,044 4,082 2,851 2,532 -
-
NP to SH -413 -1,051 994 3,044 4,082 2,851 2,532 -
-
Tax Rate - - -1.95% 13.99% 8.70% 12.01% 4.34% -
Total Cost 32,680 37,226 29,772 32,799 35,549 29,218 27,852 2.69%
-
Net Worth 42,174 64,098 64,388 70,249 68,397 62,454 56,971 -4.88%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - 16,816 - 1,206 1,205 - - -
Div Payout % - 0.00% - 39.63% 29.53% - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 42,174 64,098 64,388 70,249 68,397 62,454 56,971 -4.88%
NOSH 44,408 42,040 40,242 40,211 40,177 39,985 40,000 1.75%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin -1.28% -2.91% 3.23% 8.49% 10.30% 8.89% 8.33% -
ROE -0.98% -1.64% 1.54% 4.33% 5.97% 4.56% 4.44% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 72.66 86.05 76.45 89.14 98.64 80.20 75.96 -0.73%
EPS -0.93 -2.50 2.47 7.57 10.16 7.13 6.33 -
DPS 0.00 40.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.9497 1.5247 1.60 1.747 1.7024 1.5619 1.4243 -6.52%
Adjusted Per Share Value based on latest NOSH - 40,201
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 72.64 81.44 69.26 80.69 89.22 72.19 68.40 1.00%
EPS -0.93 -2.37 2.24 6.85 9.19 6.42 5.70 -
DPS 0.00 37.86 0.00 2.72 2.71 0.00 0.00 -
NAPS 0.9494 1.443 1.4495 1.5814 1.5398 1.406 1.2825 -4.88%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.50 1.29 0.93 0.74 1.02 0.88 0.81 -
P/RPS 0.69 1.50 1.22 0.83 1.03 1.10 1.07 -7.04%
P/EPS -53.76 -51.60 37.65 9.78 10.04 12.34 12.80 -
EY -1.86 -1.94 2.66 10.23 9.96 8.10 7.81 -
DY 0.00 31.01 0.00 4.05 2.94 0.00 0.00 -
P/NAPS 0.53 0.85 0.58 0.42 0.60 0.56 0.57 -1.20%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 22/12/11 24/01/11 25/01/10 15/01/09 28/01/08 29/01/07 25/01/06 -
Price 0.47 0.85 1.00 0.80 1.02 1.04 0.75 -
P/RPS 0.65 0.99 1.31 0.90 1.03 1.30 0.99 -6.76%
P/EPS -50.54 -34.00 40.49 10.57 10.04 14.59 11.85 -
EY -1.98 -2.94 2.47 9.46 9.96 6.86 8.44 -
DY 0.00 47.06 0.00 3.75 2.94 0.00 0.00 -
P/NAPS 0.49 0.56 0.63 0.46 0.60 0.67 0.53 -1.29%

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