[EUROSP] YoY Quarter Result on 30-Nov-2002 [#2]

Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 49.67%
YoY- -185.27%
Quarter Report
View:
Show?
Quarter Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 13,834 13,111 9,978 7,373 10,845 12,824 0 -100.00%
PBT 706 1,069 69 -287 390 688 0 -100.00%
Tax -91 -314 32 -14 -37 -193 0 -100.00%
NP 615 755 101 -301 353 495 0 -100.00%
-
NP to SH 615 755 101 -301 353 495 0 -100.00%
-
Tax Rate 12.89% 29.37% -46.38% - 9.49% 28.05% - -
Total Cost 13,219 12,356 9,877 7,674 10,492 12,329 0 -100.00%
-
Net Worth 56,879 52,266 49,574 49,765 52,548 52,294 0 -100.00%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 56,879 52,266 49,574 49,765 52,548 52,294 0 -100.00%
NOSH 39,935 39,947 40,400 40,133 40,113 39,919 0 -100.00%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 4.45% 5.76% 1.01% -4.08% 3.25% 3.86% 0.00% -
ROE 1.08% 1.44% 0.20% -0.60% 0.67% 0.95% 0.00% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 34.64 32.82 24.70 18.37 27.04 32.12 0.00 -100.00%
EPS 1.54 1.89 0.25 -0.75 0.88 1.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4243 1.3084 1.2271 1.24 1.31 1.31 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,133
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 31.14 29.52 22.46 16.60 24.41 28.87 0.00 -100.00%
EPS 1.38 1.70 0.23 -0.68 0.79 1.11 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2805 1.1766 1.116 1.1203 1.183 1.1772 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.81 0.78 0.82 0.70 1.27 1.30 0.00 -
P/RPS 2.34 2.38 3.32 3.81 4.70 4.05 0.00 -100.00%
P/EPS 52.60 41.27 328.00 -93.33 144.32 104.84 0.00 -100.00%
EY 1.90 2.42 0.30 -1.07 0.69 0.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.67 0.56 0.97 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 25/01/06 27/01/05 29/01/04 27/01/03 14/01/02 29/01/01 - -
Price 0.75 0.72 0.76 0.60 1.25 1.10 0.00 -
P/RPS 2.17 2.19 3.08 3.27 4.62 3.42 0.00 -100.00%
P/EPS 48.70 38.10 304.00 -80.00 142.05 88.71 0.00 -100.00%
EY 2.05 2.63 0.33 -1.25 0.70 1.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.62 0.48 0.95 0.84 0.00 -100.00%

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