[EUROSP] YoY TTM Result on 30-Nov-2013 [#2]

Announcement Date
13-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 27.11%
YoY- 518.31%
Quarter Report
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 50,151 53,060 59,876 62,154 65,022 58,629 67,537 -4.83%
PBT -1,238 -394 3,614 4,858 -1,134 -5,290 -1,999 -7.66%
Tax 402 166 -935 -357 58 1,284 425 -0.92%
NP -836 -228 2,679 4,501 -1,076 -4,006 -1,574 -10.00%
-
NP to SH -836 -228 2,679 4,501 -1,076 -4,006 -1,574 -10.00%
-
Tax Rate - - 25.87% 7.35% - - - -
Total Cost 50,987 53,288 57,197 57,653 66,098 62,635 69,111 -4.93%
-
Net Worth 46,904 47,734 47,815 45,180 40,689 42,439 64,218 -5.09%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - 19,619 -
Div Payout % - - - - - - 0.00% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 46,904 47,734 47,815 45,180 40,689 42,439 64,218 -5.09%
NOSH 44,421 44,421 44,363 44,421 44,421 44,687 42,118 0.89%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -1.67% -0.43% 4.47% 7.24% -1.65% -6.83% -2.33% -
ROE -1.78% -0.48% 5.60% 9.96% -2.64% -9.44% -2.45% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 112.90 119.45 134.97 139.98 146.38 131.20 160.35 -5.67%
EPS -1.88 -0.51 6.04 10.14 -2.42 -8.96 -3.74 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 46.58 -
NAPS 1.0559 1.0746 1.0778 1.0175 0.916 0.9497 1.5247 -5.93%
Adjusted Per Share Value based on latest NOSH - 44,421
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 112.90 119.45 134.79 139.92 146.38 131.98 152.04 -4.83%
EPS -1.88 -0.51 6.03 10.13 -2.42 -9.02 -3.54 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 44.17 -
NAPS 1.0559 1.0746 1.0764 1.0171 0.916 0.9554 1.4457 -5.09%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.65 0.66 0.70 0.545 0.40 0.50 1.29 -
P/RPS 0.58 0.55 0.52 0.39 0.27 0.38 0.80 -5.21%
P/EPS -34.54 -128.59 11.59 5.38 -16.51 -5.58 -34.52 0.00%
EY -2.90 -0.78 8.63 18.60 -6.06 -17.93 -2.90 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 36.11 -
P/NAPS 0.62 0.61 0.65 0.54 0.44 0.53 0.85 -5.11%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 09/01/17 11/01/16 26/01/15 13/01/14 30/01/13 22/12/11 24/01/11 -
Price 0.64 0.80 0.88 0.69 0.35 0.47 0.85 -
P/RPS 0.57 0.67 0.65 0.49 0.24 0.36 0.53 1.21%
P/EPS -34.01 -155.86 14.57 6.81 -14.45 -5.24 -22.75 6.92%
EY -2.94 -0.64 6.86 14.69 -6.92 -19.07 -4.40 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 54.80 -
P/NAPS 0.61 0.74 0.82 0.68 0.38 0.49 0.56 1.43%

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