[EUROSP] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 70.5%
YoY- -67.35%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 33,330 32,267 36,175 30,766 35,843 39,631 32,069 0.64%
PBT 2,228 -1,275 -1,340 975 3,539 4,471 3,240 -6.04%
Tax -369 862 289 19 -495 -389 -389 -0.87%
NP 1,859 -413 -1,051 994 3,044 4,082 2,851 -6.87%
-
NP to SH 1,859 -413 -1,051 994 3,044 4,082 2,851 -6.87%
-
Tax Rate 16.56% - - -1.95% 13.99% 8.70% 12.01% -
Total Cost 31,471 32,680 37,226 29,772 32,799 35,549 29,218 1.24%
-
Net Worth 40,689 42,174 64,098 64,388 70,249 68,397 62,454 -6.88%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - 16,816 - 1,206 1,205 - -
Div Payout % - - 0.00% - 39.63% 29.53% - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 40,689 42,174 64,098 64,388 70,249 68,397 62,454 -6.88%
NOSH 44,421 44,408 42,040 40,242 40,211 40,177 39,985 1.76%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 5.58% -1.28% -2.91% 3.23% 8.49% 10.30% 8.89% -
ROE 4.57% -0.98% -1.64% 1.54% 4.33% 5.97% 4.56% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 75.03 72.66 86.05 76.45 89.14 98.64 80.20 -1.10%
EPS 4.18 -0.93 -2.50 2.47 7.57 10.16 7.13 -8.50%
DPS 0.00 0.00 40.00 0.00 3.00 3.00 0.00 -
NAPS 0.916 0.9497 1.5247 1.60 1.747 1.7024 1.5619 -8.50%
Adjusted Per Share Value based on latest NOSH - 40,294
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 75.03 72.64 81.44 69.26 80.69 89.22 72.19 0.64%
EPS 4.18 -0.93 -2.37 2.24 6.85 9.19 6.42 -6.89%
DPS 0.00 0.00 37.86 0.00 2.72 2.71 0.00 -
NAPS 0.916 0.9494 1.443 1.4495 1.5814 1.5398 1.406 -6.88%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.40 0.50 1.29 0.93 0.74 1.02 0.88 -
P/RPS 0.53 0.69 1.50 1.22 0.83 1.03 1.10 -11.44%
P/EPS 9.56 -53.76 -51.60 37.65 9.78 10.04 12.34 -4.16%
EY 10.46 -1.86 -1.94 2.66 10.23 9.96 8.10 4.34%
DY 0.00 0.00 31.01 0.00 4.05 2.94 0.00 -
P/NAPS 0.44 0.53 0.85 0.58 0.42 0.60 0.56 -3.93%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 22/12/11 24/01/11 25/01/10 15/01/09 28/01/08 29/01/07 -
Price 0.35 0.47 0.85 1.00 0.80 1.02 1.04 -
P/RPS 0.47 0.65 0.99 1.31 0.90 1.03 1.30 -15.58%
P/EPS 8.36 -50.54 -34.00 40.49 10.57 10.04 14.59 -8.85%
EY 11.96 -1.98 -2.94 2.47 9.46 9.96 6.86 9.69%
DY 0.00 0.00 47.06 0.00 3.75 2.94 0.00 -
P/NAPS 0.38 0.49 0.56 0.63 0.46 0.60 0.67 -9.01%

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