[EUROSP] YoY TTM Result on 29-Feb-2004 [#3]

Stock
[EUROSP] EUROSPAN HOLDINGS BHD
Announcement Date
28-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 1122.22%
YoY- 157.78%
Quarter Report
Latest QR
Upcoming QR
EUROSP's Result
EUROSP's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 70,121 60,720 53,333 41,445 29,593 42,229 50,181 5.73%
PBT 8,088 5,702 5,081 1,293 -2,807 307 4,605 9.83%
Tax -886 -382 -1,365 137 332 780 -1,236 -5.39%
NP 7,202 5,320 3,716 1,430 -2,475 1,087 3,369 13.49%
-
NP to SH 7,202 5,320 3,716 1,430 -2,475 399 3,369 13.49%
-
Tax Rate 10.95% 6.70% 26.86% -10.60% - -254.07% 26.84% -
Total Cost 62,919 55,400 49,617 40,015 32,068 41,142 46,812 5.04%
-
Net Worth 62,286 56,843 52,714 49,632 49,065 51,746 51,963 3.06%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 3,199 1,199 799 - - 1,203 - -
Div Payout % 44.43% 22.54% 21.53% - - 301.54% - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 62,286 56,843 52,714 49,632 49,065 51,746 51,963 3.06%
NOSH 39,981 40,039 40,035 39,884 39,935 40,113 39,666 0.13%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 10.27% 8.76% 6.97% 3.45% -8.36% 2.57% 6.71% -
ROE 11.56% 9.36% 7.05% 2.88% -5.04% 0.77% 6.48% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 175.38 151.65 133.21 103.91 74.10 105.27 126.51 5.59%
EPS 18.01 13.29 9.28 3.59 -6.20 0.99 8.49 13.34%
DPS 8.00 3.00 2.00 0.00 0.00 3.00 0.00 -
NAPS 1.5579 1.4197 1.3167 1.2444 1.2286 1.29 1.31 2.92%
Adjusted Per Share Value based on latest NOSH - 39,884
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 157.86 136.69 120.06 93.30 66.62 95.07 112.97 5.73%
EPS 16.21 11.98 8.37 3.22 -5.57 0.90 7.58 13.49%
DPS 7.20 2.70 1.80 0.00 0.00 2.71 0.00 -
NAPS 1.4022 1.2797 1.1867 1.1173 1.1046 1.1649 1.1698 3.06%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.99 0.77 0.73 0.70 0.60 0.92 0.92 -
P/RPS 0.56 0.51 0.55 0.67 0.81 0.87 0.73 -4.32%
P/EPS 5.50 5.80 7.86 19.52 -9.68 92.49 10.83 -10.67%
EY 18.20 17.26 12.71 5.12 -10.33 1.08 9.23 11.97%
DY 8.08 3.90 2.74 0.00 0.00 3.26 0.00 -
P/NAPS 0.64 0.54 0.55 0.56 0.49 0.71 0.70 -1.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 25/04/07 26/04/06 27/04/05 28/04/04 23/04/03 15/04/02 26/04/01 -
Price 0.91 0.70 0.79 0.75 0.57 1.00 0.75 -
P/RPS 0.52 0.46 0.59 0.72 0.77 0.95 0.59 -2.08%
P/EPS 5.05 5.27 8.51 20.92 -9.20 100.54 8.83 -8.88%
EY 19.80 18.98 11.75 4.78 -10.87 0.99 11.32 9.76%
DY 8.79 4.29 2.53 0.00 0.00 3.00 0.00 -
P/NAPS 0.58 0.49 0.60 0.60 0.46 0.78 0.57 0.29%

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