[EUROSP] YoY Quarter Result on 30-Nov-2003 [#2]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -3.81%
YoY- 133.55%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 16,276 13,834 13,111 9,978 7,373 10,845 12,824 4.05%
PBT 1,338 706 1,069 69 -287 390 688 11.71%
Tax -170 -91 -314 32 -14 -37 -193 -2.09%
NP 1,168 615 755 101 -301 353 495 15.37%
-
NP to SH 1,168 615 755 101 -301 353 495 15.37%
-
Tax Rate 12.71% 12.89% 29.37% -46.38% - 9.49% 28.05% -
Total Cost 15,108 13,219 12,356 9,877 7,674 10,492 12,329 3.44%
-
Net Worth 62,475 56,879 52,266 49,574 49,765 52,548 52,294 3.00%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 62,475 56,879 52,266 49,574 49,765 52,548 52,294 3.00%
NOSH 39,999 39,935 39,947 40,400 40,133 40,113 39,919 0.03%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 7.18% 4.45% 5.76% 1.01% -4.08% 3.25% 3.86% -
ROE 1.87% 1.08% 1.44% 0.20% -0.60% 0.67% 0.95% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 40.69 34.64 32.82 24.70 18.37 27.04 32.12 4.01%
EPS 2.92 1.54 1.89 0.25 -0.75 0.88 1.24 15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5619 1.4243 1.3084 1.2271 1.24 1.31 1.31 2.97%
Adjusted Per Share Value based on latest NOSH - 40,400
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 36.64 31.14 29.52 22.46 16.60 24.41 28.87 4.05%
EPS 2.63 1.38 1.70 0.23 -0.68 0.79 1.11 15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4065 1.2805 1.1766 1.116 1.1203 1.183 1.1772 3.00%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.88 0.81 0.78 0.82 0.70 1.27 1.30 -
P/RPS 2.16 2.34 2.38 3.32 3.81 4.70 4.05 -9.94%
P/EPS 30.14 52.60 41.27 328.00 -93.33 144.32 104.84 -18.75%
EY 3.32 1.90 2.42 0.30 -1.07 0.69 0.95 23.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.67 0.56 0.97 0.99 -9.05%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 29/01/07 25/01/06 27/01/05 29/01/04 27/01/03 14/01/02 29/01/01 -
Price 1.04 0.75 0.72 0.76 0.60 1.25 1.10 -
P/RPS 2.56 2.17 2.19 3.08 3.27 4.62 3.42 -4.71%
P/EPS 35.62 48.70 38.10 304.00 -80.00 142.05 88.71 -14.10%
EY 2.81 2.05 2.63 0.33 -1.25 0.70 1.13 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 0.55 0.62 0.48 0.95 0.84 -3.69%

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