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

Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -51.24%
YoY- -75.07%
Quarter Report
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 65,022 58,629 67,537 57,671 67,966 79,298 65,101 -0.02%
PBT -1,134 -5,290 -1,999 1,373 6,004 8,826 6,758 -
Tax 58 1,284 425 -54 -713 -819 -666 -
NP -1,076 -4,006 -1,574 1,319 5,291 8,007 6,092 -
-
NP to SH -1,076 -4,006 -1,574 1,319 5,291 8,007 6,092 -
-
Tax Rate - - - 3.93% 11.88% 9.28% 9.85% -
Total Cost 66,098 62,635 69,111 56,352 62,675 71,291 59,009 1.90%
-
Net Worth 40,689 42,439 64,218 64,470 70,231 68,503 62,475 -6.89%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - 19,619 3,229 4,417 4,405 3,199 -
Div Payout % - - 0.00% 244.85% 83.49% 55.02% 52.53% -
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 42,439 64,218 64,470 70,231 68,503 62,475 -6.89%
NOSH 44,421 44,687 42,118 40,294 40,201 40,239 39,999 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 -1.65% -6.83% -2.33% 2.29% 7.78% 10.10% 9.36% -
ROE -2.64% -9.44% -2.45% 2.05% 7.53% 11.69% 9.75% -
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 146.38 131.20 160.35 143.13 169.06 197.07 162.75 -1.74%
EPS -2.42 -8.96 -3.74 3.27 13.16 19.90 15.23 -
DPS 0.00 0.00 46.58 8.00 11.00 11.00 8.00 -
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 146.38 131.98 152.04 129.83 153.00 178.51 146.55 -0.01%
EPS -2.42 -9.02 -3.54 2.97 11.91 18.03 13.71 -
DPS 0.00 0.00 44.17 7.27 9.94 9.92 7.20 -
NAPS 0.916 0.9554 1.4457 1.4514 1.581 1.5421 1.4065 -6.89%
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 0.27 0.38 0.80 0.65 0.44 0.52 0.54 -10.90%
P/EPS -16.51 -5.58 -34.52 28.41 5.62 5.13 5.78 -
EY -6.06 -17.93 -2.90 3.52 17.79 19.51 17.31 -
DY 0.00 0.00 36.11 8.60 14.86 10.78 9.09 -
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 0.24 0.36 0.53 0.70 0.47 0.52 0.64 -15.06%
P/EPS -14.45 -5.24 -22.75 30.55 6.08 5.13 6.83 -
EY -6.92 -19.07 -4.40 3.27 16.45 19.51 14.64 -
DY 0.00 0.00 54.80 8.00 13.75 10.78 7.69 -
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