Highlights

[EUROSP] QoQ Quarter Result on 2011-11-30 [#2]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 22-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 30-Nov-2011  [#2]
Profit Trend QoQ -     140.86%    YoY -     128.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 17,818 15,949 15,742 15,477 16,790 13,820 12,542 26.24%
  QoQ % 11.72% 1.31% 1.71% -7.82% 21.49% 10.19% -
  Horiz. % 142.07% 127.16% 125.51% 123.40% 133.87% 110.19% 100.00%
PBT 1,534 -4,503 1,141 -114 -1,161 -2,474 -1,541 -
  QoQ % 134.07% -494.65% 1,100.88% 90.18% 53.07% -60.55% -
  Horiz. % -99.55% 292.21% -74.04% 7.40% 75.34% 160.55% 100.00%
Tax -278 -3 430 400 461 311 112 -
  QoQ % -9,166.67% -100.70% 7.50% -13.23% 48.23% 177.68% -
  Horiz. % -248.21% -2.68% 383.93% 357.14% 411.61% 277.68% 100.00%
NP 1,256 -4,506 1,571 286 -700 -2,163 -1,429 -
  QoQ % 127.87% -386.82% 449.30% 140.86% 67.64% -51.36% -
  Horiz. % -87.89% 315.33% -109.94% -20.01% 48.99% 151.36% 100.00%
NP to SH 1,256 -4,506 1,571 286 -700 -2,163 -1,429 -
  QoQ % 127.87% -386.82% 449.30% 140.86% 67.64% -51.36% -
  Horiz. % -87.89% 315.33% -109.94% -20.01% 48.99% 151.36% 100.00%
Tax Rate 18.12 % - % -37.69 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -48.08% 0.00% 100.00% - - - -
Total Cost 16,562 20,455 14,171 15,191 17,490 15,983 13,971 11.95%
  QoQ % -19.03% 44.34% -6.71% -13.14% 9.43% 14.40% -
  Horiz. % 118.55% 146.41% 101.43% 108.73% 125.19% 114.40% 100.00%
Net Worth 40,089 38,832 43,323 42,439 41,791 42,613 42,870 -4.35%
  QoQ % 3.24% -10.37% 2.08% 1.55% -1.93% -0.60% -
  Horiz. % 93.52% 90.58% 101.06% 99.00% 97.48% 99.40% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 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
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 40,089 38,832 43,323 42,439 41,791 42,613 42,870 -4.35%
  QoQ % 3.24% -10.37% 2.08% 1.55% -1.93% -0.60% -
  Horiz. % 93.52% 90.58% 101.06% 99.00% 97.48% 99.40% 100.00%
NOSH 44,421 44,421 44,421 44,687 44,303 44,435 42,656 2.73%
  QoQ % 0.00% 0.00% -0.60% 0.87% -0.30% 4.17% -
  Horiz. % 104.14% 104.14% 104.14% 104.76% 103.86% 104.17% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 7.05 % -28.25 % 9.98 % 1.85 % -4.17 % -15.65 % -11.39 % -
  QoQ % 124.96% -383.07% 439.46% 144.36% 73.35% -37.40% -
  Horiz. % -61.90% 248.02% -87.62% -16.24% 36.61% 137.40% 100.00%
ROE 3.13 % -11.60 % 3.63 % 0.67 % -1.67 % -5.08 % -3.33 % -
  QoQ % 126.98% -419.56% 441.79% 140.12% 67.13% -52.55% -
  Horiz. % -93.99% 348.35% -109.01% -20.12% 50.15% 152.55% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 40.11 35.90 35.44 34.63 37.90 31.10 29.40 22.89%
  QoQ % 11.73% 1.30% 2.34% -8.63% 21.86% 5.78% -
  Horiz. % 136.43% 122.11% 120.54% 117.79% 128.91% 105.78% 100.00%
EPS 2.83 -10.14 3.54 0.64 -1.58 5.07 -3.35 -
  QoQ % 127.91% -386.44% 453.13% 140.51% -131.16% 251.34% -
  Horiz. % -84.48% 302.69% -105.67% -19.10% 47.16% -151.34% 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 0.9025 0.8742 0.9753 0.9497 0.9433 0.9590 1.0050 -6.89%
  QoQ % 3.24% -10.37% 2.70% 0.68% -1.64% -4.58% -
  Horiz. % 89.80% 86.99% 97.04% 94.50% 93.86% 95.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 40.11 35.90 35.44 34.84 37.80 31.11 28.23 26.25%
  QoQ % 11.73% 1.30% 1.72% -7.83% 21.50% 10.20% -
  Horiz. % 142.08% 127.17% 125.54% 123.41% 133.90% 110.20% 100.00%
EPS 2.83 -10.14 3.54 0.64 -1.58 -4.87 -3.22 -
  QoQ % 127.91% -386.44% 453.13% 140.51% 67.56% -51.24% -
  Horiz. % -87.89% 314.91% -109.94% -19.88% 49.07% 151.24% 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 0.9025 0.8742 0.9753 0.9554 0.9408 0.9593 0.9651 -4.35%
  QoQ % 3.24% -10.37% 2.08% 1.55% -1.93% -0.60% -
  Horiz. % 93.51% 90.58% 101.06% 98.99% 97.48% 99.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.3600 0.4900 0.5100 0.5000 0.4700 0.6300 0.7500 -
P/RPS 0.90 1.36 1.44 1.44 1.24 2.03 2.55 -49.90%
  QoQ % -33.82% -5.56% 0.00% 16.13% -38.92% -20.39% -
  Horiz. % 35.29% 53.33% 56.47% 56.47% 48.63% 79.61% 100.00%
P/EPS 12.73 -4.83 14.42 78.13 -29.75 -12.94 -22.39 -
  QoQ % 363.56% -133.50% -81.54% 362.62% -129.91% 42.21% -
  Horiz. % -56.86% 21.57% -64.40% -348.95% 132.87% 57.79% 100.00%
EY 7.85 -20.70 6.93 1.28 -3.36 -7.73 -4.47 -
  QoQ % 137.92% -398.70% 441.41% 138.10% 56.53% -72.93% -
  Horiz. % -175.62% 463.09% -155.03% -28.64% 75.17% 172.93% 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 0.40 0.56 0.52 0.53 0.50 0.66 0.75 -34.11%
  QoQ % -28.57% 7.69% -1.89% 6.00% -24.24% -12.00% -
  Horiz. % 53.33% 74.67% 69.33% 70.67% 66.67% 88.00% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 30/07/12 23/04/12 22/12/11 31/10/11 25/07/11 25/04/11 -
Price 0.3900 0.4700 0.5100 0.4700 0.5500 0.5600 0.7000 -
P/RPS 0.97 1.31 1.44 1.36 1.45 1.80 2.38 -44.88%
  QoQ % -25.95% -9.03% 5.88% -6.21% -19.44% -24.37% -
  Horiz. % 40.76% 55.04% 60.50% 57.14% 60.92% 75.63% 100.00%
P/EPS 13.79 -4.63 14.42 73.44 -34.81 -11.50 -20.90 -
  QoQ % 397.84% -132.11% -80.36% 310.97% -202.70% 44.98% -
  Horiz. % -65.98% 22.15% -69.00% -351.39% 166.56% 55.02% 100.00%
EY 7.25 -21.58 6.93 1.36 -2.87 -8.69 -4.79 -
  QoQ % 133.60% -411.40% 409.56% 147.39% 66.97% -81.42% -
  Horiz. % -151.36% 450.52% -144.68% -28.39% 59.92% 181.42% 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 0.43 0.54 0.52 0.49 0.58 0.58 0.70 -27.63%
  QoQ % -20.37% 3.85% 6.12% -15.52% 0.00% -17.14% -
  Horiz. % 61.43% 77.14% 74.29% 70.00% 82.86% 82.86% 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