[EUROSP] QoQ Quarter Result on 2011-02-28 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 15,477 16,790 13,820 12,542 16,005 20,170 15,905 -1.80% QoQ % -7.82% 21.49% 10.19% -21.64% -20.65% 26.82% - Horiz. % 97.31% 105.56% 86.89% 78.86% 100.63% 126.82% 100.00%
PBT -114 -1,161 -2,474 -1,541 -1,297 -43 -15 286.08% QoQ % 90.18% 53.07% -60.55% -18.81% -2,916.28% -186.67% - Horiz. % 760.00% 7,740.00% 16,493.33% 10,273.33% 8,646.67% 286.67% 100.00%
Tax 400 461 311 112 303 -14 178 71.48% QoQ % -13.23% 48.23% 177.68% -63.04% 2,264.29% -107.87% - Horiz. % 224.72% 258.99% 174.72% 62.92% 170.22% -7.87% 100.00%
NP 286 -700 -2,163 -1,429 -994 -57 163 45.42% QoQ % 140.86% 67.64% -51.36% -43.76% -1,643.86% -134.97% - Horiz. % 175.46% -429.45% -1,326.99% -876.69% -609.82% -34.97% 100.00%
NP to SH 286 -700 -2,163 -1,429 -994 -57 163 45.42% QoQ % 140.86% 67.64% -51.36% -43.76% -1,643.86% -134.97% - Horiz. % 175.46% -429.45% -1,326.99% -876.69% -609.82% -34.97% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 15,191 17,490 15,983 13,971 16,999 20,227 15,742 -2.35% QoQ % -13.14% 9.43% 14.40% -17.81% -15.96% 28.49% - Horiz. % 96.50% 111.10% 101.53% 88.75% 107.99% 128.49% 100.00%
Net Worth 42,439 41,791 42,613 42,870 64,218 64,491 41,666 1.23% QoQ % 1.55% -1.93% -0.60% -33.24% -0.42% 54.78% - Horiz. % 101.86% 100.30% 102.27% 102.89% 154.12% 154.78% 100.00%
Dividend 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - 16,285 3,333 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 388.57% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 488.57% 100.00%
Div Payout % - % - % - % - % - % - % 2,044.99 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 42,439 41,791 42,613 42,870 64,218 64,491 41,666 1.23% QoQ % 1.55% -1.93% -0.60% -33.24% -0.42% 54.78% - Horiz. % 101.86% 100.30% 102.27% 102.89% 154.12% 154.78% 100.00%
NOSH 44,687 44,303 44,435 42,656 42,118 40,714 41,666 4.77% QoQ % 0.87% -0.30% 4.17% 1.28% 3.45% -2.29% - Horiz. % 107.25% 106.33% 106.64% 102.38% 101.08% 97.71% 100.00%
Ratio Analysis 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 1.85 % -4.17 % -15.65 % -11.39 % -6.21 % -0.28 % 1.02 % 48.67% QoQ % 144.36% 73.35% -37.40% -83.41% -2,117.86% -127.45% - Horiz. % 181.37% -408.82% -1,534.31% -1,116.67% -608.82% -27.45% 100.00%
ROE 0.67 % -1.67 % -5.08 % -3.33 % -1.55 % -0.09 % 0.39 % 43.39% QoQ % 140.12% 67.13% -52.55% -114.84% -1,622.22% -123.08% - Horiz. % 171.79% -428.21% -1,302.56% -853.85% -397.44% -23.08% 100.00%
Per Share 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 34.63 37.90 31.10 29.40 38.00 49.54 38.17 -6.28% QoQ % -8.63% 21.86% 5.78% -22.63% -23.29% 29.79% - Horiz. % 90.73% 99.29% 81.48% 77.02% 99.55% 129.79% 100.00%
EPS 0.64 -1.58 5.07 -3.35 -2.36 -0.14 0.40 36.76% QoQ % 140.51% -131.16% 251.34% -41.95% -1,585.71% -135.00% - Horiz. % 160.00% -395.00% 1,267.50% -837.50% -590.00% -35.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 8.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 400.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 500.00% 100.00%
NAPS 0.9497 0.9433 0.9590 1.0050 1.5247 1.5840 1.0000 -3.38% QoQ % 0.68% -1.64% -4.58% -34.09% -3.74% 58.40% - Horiz. % 94.97% 94.33% 95.90% 100.50% 152.47% 158.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 34.84 37.80 31.11 28.23 36.03 45.41 35.81 -1.81% QoQ % -7.83% 21.50% 10.20% -21.65% -20.66% 26.81% - Horiz. % 97.29% 105.56% 86.88% 78.83% 100.61% 126.81% 100.00%
EPS 0.64 -1.58 -4.87 -3.22 -2.24 -0.13 0.37 44.05% QoQ % 140.51% 67.56% -51.24% -43.75% -1,623.08% -135.14% - Horiz. % 172.97% -427.03% -1,316.22% -870.27% -605.41% -35.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 36.66 7.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 388.80% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 488.80% 100.00%
NAPS 0.9554 0.9408 0.9593 0.9651 1.4457 1.4518 0.9380 1.23% QoQ % 1.55% -1.93% -0.60% -33.24% -0.42% 54.78% - Horiz. % 101.86% 100.30% 102.27% 102.89% 154.13% 154.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.5000 0.4700 0.6300 0.7500 1.2900 1.0200 1.0400 -
P/RPS 1.44 1.24 2.03 2.55 3.39 2.06 2.72 -34.53% QoQ % 16.13% -38.92% -20.39% -24.78% 64.56% -24.26% - Horiz. % 52.94% 45.59% 74.63% 93.75% 124.63% 75.74% 100.00%
P/EPS 78.13 -29.75 -12.94 -22.39 -54.66 -728.57 265.85 -55.76% QoQ % 362.62% -129.91% 42.21% 59.04% 92.50% -374.05% - Horiz. % 29.39% -11.19% -4.87% -8.42% -20.56% -274.05% 100.00%
EY 1.28 -3.36 -7.73 -4.47 -1.83 -0.14 0.38 124.54% QoQ % 138.10% 56.53% -72.93% -144.26% -1,207.14% -136.84% - Horiz. % 336.84% -884.21% -2,034.21% -1,176.32% -481.58% -36.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 39.22 7.69 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 410.01% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 510.01% 100.00%
P/NAPS 0.53 0.50 0.66 0.75 0.85 0.64 1.04 -36.17% QoQ % 6.00% -24.24% -12.00% -11.76% 32.81% -38.46% - Horiz. % 50.96% 48.08% 63.46% 72.12% 81.73% 61.54% 100.00%
Price Multiplier on Announcement Date 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 22/12/11 31/10/11 25/07/11 25/04/11 24/01/11 25/10/10 28/07/10 -
Price 0.4700 0.5500 0.5600 0.7000 0.8500 1.1600 1.0300 -
P/RPS 1.36 1.45 1.80 2.38 2.24 2.34 2.70 -36.67% QoQ % -6.21% -19.44% -24.37% 6.25% -4.27% -13.33% - Horiz. % 50.37% 53.70% 66.67% 88.15% 82.96% 86.67% 100.00%
P/EPS 73.44 -34.81 -11.50 -20.90 -36.02 -828.57 263.29 -57.28% QoQ % 310.97% -202.70% 44.98% 41.98% 95.65% -414.70% - Horiz. % 27.89% -13.22% -4.37% -7.94% -13.68% -314.70% 100.00%
EY 1.36 -2.87 -8.69 -4.79 -2.78 -0.12 0.38 133.79% QoQ % 147.39% 66.97% -81.42% -72.30% -2,216.67% -131.58% - Horiz. % 357.89% -755.26% -2,286.84% -1,260.53% -731.58% -31.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 34.48 7.77 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 343.76% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 443.76% 100.00%
P/NAPS 0.49 0.58 0.58 0.70 0.56 0.73 1.03 -39.03% QoQ % -15.52% 0.00% -17.14% 25.00% -23.29% -29.13% - Horiz. % 47.57% 56.31% 56.31% 67.96% 54.37% 70.87% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Eurospan 20110228.pdf 
