[EUROSP] YoY 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- 1.01%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
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 20,692 19,077 16,381 11,544 10,102 7,121 11,575 10.16%
PBT 1,836 2,330 1,866 936 108 -978 194 45.41%
Tax -38 -105 -95 -239 426 978 187 -
NP 1,798 2,225 1,771 697 534 0 381 29.49%
-
NP to SH 1,798 2,225 1,771 697 534 -941 381 29.49%
-
Tax Rate 2.07% 4.51% 5.09% 25.53% -394.44% - -96.39% -
Total Cost 18,894 16,852 14,610 10,847 9,568 7,121 11,194 9.11%
-
Net Worth 64,100 59,023 54,409 50,447 48,916 50,854 52,938 3.23%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 3,198 3,199 1,199 799 - - 1,203 17.68%
Div Payout % 177.88% 143.82% 67.72% 114.78% - - 315.79% -
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 64,100 59,023 54,409 50,447 48,916 50,854 52,938 3.23%
NOSH 39,977 39,999 39,977 39,999 39,850 40,042 40,105 -0.05%
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 8.69% 11.66% 10.81% 6.04% 5.29% 0.00% 3.29% -
ROE 2.80% 3.77% 3.25% 1.38% 1.09% -1.85% 0.72% -
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 51.76 47.69 40.98 28.86 25.35 17.78 28.86 10.22%
EPS 4.50 5.56 4.43 1.74 1.34 -2.35 0.95 29.57%
DPS 8.00 8.00 3.00 2.00 0.00 0.00 3.00 17.75%
NAPS 1.6034 1.4756 1.361 1.2612 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 46.58 42.95 36.88 25.99 22.74 16.03 26.06 10.15%
EPS 4.05 5.01 3.99 1.57 1.20 -2.12 0.86 29.45%
DPS 7.20 7.20 2.70 1.80 0.00 0.00 2.71 17.67%
NAPS 1.443 1.3287 1.2249 1.1357 1.1012 1.1448 1.1918 3.23%
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 1.91 1.45 1.81 2.60 2.09 5.29 2.53 -4.57%
P/EPS 22.01 12.40 16.70 43.04 39.55 -40.00 76.84 -18.80%
EY 4.54 8.06 5.99 2.32 2.53 -2.50 1.30 23.16%
DY 8.08 11.59 4.05 2.67 0.00 0.00 4.11 11.91%
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 2.47 1.47 1.90 2.22 2.76 4.55 3.01 -3.24%
P/EPS 28.46 12.58 17.61 36.73 52.24 -34.47 91.58 -17.69%
EY 3.51 7.95 5.68 2.72 1.91 -2.90 1.09 21.50%
DY 6.25 11.43 3.85 3.13 0.00 0.00 3.45 10.40%
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