Highlights

[EUROSP] QoQ Quarter Result on 2013-02-28 [#3]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 29-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 28-Feb-2013  [#3]
Profit Trend QoQ -     -54.39%    YoY -     -82.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 17,464 17,118 14,887 12,685 15,513 17,818 15,949 6.23%
  QoQ % 2.02% 14.99% 17.36% -18.23% -12.94% 11.72% -
  Horiz. % 109.50% 107.33% 93.34% 79.53% 97.27% 111.72% 100.00%
PBT 1,968 1,444 1,170 276 694 1,534 -4,503 -
  QoQ % 36.29% 23.42% 323.91% -60.23% -54.76% 134.07% -
  Horiz. % -43.70% -32.07% -25.98% -6.13% -15.41% -34.07% 100.00%
Tax -405 116 -67 -1 -91 -278 -3 2,523.78%
  QoQ % -449.14% 273.13% -6,600.00% 98.90% 67.27% -9,166.67% -
  Horiz. % 13,500.00% -3,866.67% 2,233.33% 33.33% 3,033.33% 9,266.67% 100.00%
NP 1,563 1,560 1,103 275 603 1,256 -4,506 -
  QoQ % 0.19% 41.43% 301.09% -54.39% -51.99% 127.87% -
  Horiz. % -34.69% -34.62% -24.48% -6.10% -13.38% -27.87% 100.00%
NP to SH 1,563 1,560 1,103 275 603 1,256 -4,506 -
  QoQ % 0.19% 41.43% 301.09% -54.39% -51.99% 127.87% -
  Horiz. % -34.69% -34.62% -24.48% -6.10% -13.38% -27.87% 100.00%
Tax Rate 20.58 % -8.03 % 5.73 % 0.36 % 13.11 % 18.12 % - % -
  QoQ % 356.29% -240.14% 1,491.67% -97.25% -27.65% 0.00% -
  Horiz. % 113.58% -44.32% 31.62% 1.99% 72.35% 100.00% -
Total Cost 15,901 15,558 13,784 12,410 14,910 16,562 20,455 -15.44%
  QoQ % 2.20% 12.87% 11.07% -16.77% -9.97% -19.03% -
  Horiz. % 77.74% 76.06% 67.39% 60.67% 72.89% 80.97% 100.00%
Net Worth 45,198 43,634 42,075 40,965 40,689 40,089 38,832 10.64%
  QoQ % 3.58% 3.71% 2.71% 0.68% 1.50% 3.24% -
  Horiz. % 116.39% 112.37% 108.35% 105.49% 104.78% 103.24% 100.00%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 45,198 43,634 42,075 40,965 40,689 40,089 38,832 10.64%
  QoQ % 3.58% 3.71% 2.71% 0.68% 1.50% 3.24% -
  Horiz. % 116.39% 112.37% 108.35% 105.49% 104.78% 103.24% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,421 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 8.95 % 9.11 % 7.41 % 2.17 % 3.89 % 7.05 % -28.25 % -
  QoQ % -1.76% 22.94% 241.47% -44.22% -44.82% 124.96% -
  Horiz. % -31.68% -32.25% -26.23% -7.68% -13.77% -24.96% 100.00%
ROE 3.46 % 3.58 % 2.62 % 0.67 % 1.48 % 3.13 % -11.60 % -
  QoQ % -3.35% 36.64% 291.04% -54.73% -52.72% 126.98% -
  Horiz. % -29.83% -30.86% -22.59% -5.78% -12.76% -26.98% 100.00%
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 39.31 38.54 33.51 28.56 34.92 40.11 35.90 6.23%
  QoQ % 2.00% 15.01% 17.33% -18.21% -12.94% 11.73% -
  Horiz. % 109.50% 107.35% 93.34% 79.55% 97.27% 111.73% 100.00%
EPS 3.52 3.51 2.48 0.62 1.36 2.83 -10.14 -
  QoQ % 0.28% 41.53% 300.00% -54.41% -51.94% 127.91% -
  Horiz. % -34.71% -34.62% -24.46% -6.11% -13.41% -27.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0175 0.9823 0.9472 0.9222 0.9160 0.9025 0.8742 10.64%
  QoQ % 3.58% 3.71% 2.71% 0.68% 1.50% 3.24% -
  Horiz. % 116.39% 112.37% 108.35% 105.49% 104.78% 103.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 39.31 38.54 33.51 28.56 34.92 40.11 35.90 6.23%
  QoQ % 2.00% 15.01% 17.33% -18.21% -12.94% 11.73% -
  Horiz. % 109.50% 107.35% 93.34% 79.55% 97.27% 111.73% 100.00%
EPS 3.52 3.51 2.48 0.62 1.36 2.83 -10.14 -
  QoQ % 0.28% 41.53% 300.00% -54.41% -51.94% 127.91% -
  Horiz. % -34.71% -34.62% -24.46% -6.11% -13.41% -27.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0175 0.9823 0.9472 0.9222 0.9160 0.9025 0.8742 10.64%
  QoQ % 3.58% 3.71% 2.71% 0.68% 1.50% 3.24% -
  Horiz. % 116.39% 112.37% 108.35% 105.49% 104.78% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.5450 0.4750 0.4150 0.3200 0.4000 0.3600 0.4900 -
P/RPS 1.39 1.23 1.24 1.12 1.15 0.90 1.36 1.46%
  QoQ % 13.01% -0.81% 10.71% -2.61% 27.78% -33.82% -
  Horiz. % 102.21% 90.44% 91.18% 82.35% 84.56% 66.18% 100.00%
P/EPS 15.49 13.53 16.71 51.69 29.47 12.73 -4.83 -
  QoQ % 14.49% -19.03% -67.67% 75.40% 131.50% 363.56% -
  Horiz. % -320.70% -280.12% -345.96% -1,070.19% -610.14% -263.56% 100.00%
EY 6.46 7.39 5.98 1.93 3.39 7.85 -20.70 -
  QoQ % -12.58% 23.58% 209.84% -43.07% -56.82% 137.92% -
  Horiz. % -31.21% -35.70% -28.89% -9.32% -16.38% -37.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.48 0.44 0.35 0.44 0.40 0.56 -2.39%
  QoQ % 12.50% 9.09% 25.71% -20.45% 10.00% -28.57% -
  Horiz. % 96.43% 85.71% 78.57% 62.50% 78.57% 71.43% 100.00%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 13/01/14 28/10/13 29/07/13 29/04/13 30/01/13 29/10/12 30/07/12 -
Price 0.6900 0.4750 0.4200 0.4500 0.3500 0.3900 0.4700 -
P/RPS 1.76 1.23 1.25 1.58 1.00 0.97 1.31 21.74%
  QoQ % 43.09% -1.60% -20.89% 58.00% 3.09% -25.95% -
  Horiz. % 134.35% 93.89% 95.42% 120.61% 76.34% 74.05% 100.00%
P/EPS 19.61 13.53 16.91 72.69 25.78 13.79 -4.63 -
  QoQ % 44.94% -19.99% -76.74% 181.96% 86.95% 397.84% -
  Horiz. % -423.54% -292.22% -365.23% -1,569.98% -556.80% -297.84% 100.00%
EY 5.10 7.39 5.91 1.38 3.88 7.25 -21.58 -
  QoQ % -30.99% 25.04% 328.26% -64.43% -46.48% 133.60% -
  Horiz. % -23.63% -34.24% -27.39% -6.39% -17.98% -33.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.48 0.44 0.49 0.38 0.43 0.54 16.60%
  QoQ % 41.67% 9.09% -10.20% 28.95% -11.63% -20.37% -
  Horiz. % 125.93% 88.89% 81.48% 90.74% 70.37% 79.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS