[EUROSP] QoQ Quarter Result on 2012-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 17,118 14,887 12,685 15,513 17,818 15,949 15,742 5.73% QoQ % 14.99% 17.36% -18.23% -12.94% 11.72% 1.31% - Horiz. % 108.74% 94.57% 80.58% 98.55% 113.19% 101.31% 100.00%
PBT 1,444 1,170 276 694 1,534 -4,503 1,141 16.95% QoQ % 23.42% 323.91% -60.23% -54.76% 134.07% -494.65% - Horiz. % 126.56% 102.54% 24.19% 60.82% 134.44% -394.65% 100.00%
Tax 116 -67 -1 -91 -278 -3 430 -58.15% QoQ % 273.13% -6,600.00% 98.90% 67.27% -9,166.67% -100.70% - Horiz. % 26.98% -15.58% -0.23% -21.16% -64.65% -0.70% 100.00%
NP 1,560 1,103 275 603 1,256 -4,506 1,571 -0.47% QoQ % 41.43% 301.09% -54.39% -51.99% 127.87% -386.82% - Horiz. % 99.30% 70.21% 17.50% 38.38% 79.95% -286.82% 100.00%
NP to SH 1,560 1,103 275 603 1,256 -4,506 1,571 -0.47% QoQ % 41.43% 301.09% -54.39% -51.99% 127.87% -386.82% - Horiz. % 99.30% 70.21% 17.50% 38.38% 79.95% -286.82% 100.00%
Tax Rate -8.03 % 5.73 % 0.36 % 13.11 % 18.12 % - % -37.69 % -64.23% QoQ % -240.14% 1,491.67% -97.25% -27.65% 0.00% 0.00% - Horiz. % 21.31% -15.20% -0.96% -34.78% -48.08% 0.00% 100.00%
Total Cost 15,558 13,784 12,410 14,910 16,562 20,455 14,171 6.40% QoQ % 12.87% 11.07% -16.77% -9.97% -19.03% 44.34% - Horiz. % 109.79% 97.27% 87.57% 105.21% 116.87% 144.34% 100.00%
Net Worth 43,634 42,075 40,965 40,689 40,089 38,832 43,323 0.48% QoQ % 3.71% 2.71% 0.68% 1.50% 3.24% -10.37% - Horiz. % 100.72% 97.12% 94.56% 93.92% 92.54% 89.63% 100.00%
Dividend 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 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 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 43,634 42,075 40,965 40,689 40,089 38,832 43,323 0.48% QoQ % 3.71% 2.71% 0.68% 1.50% 3.24% -10.37% - Horiz. % 100.72% 97.12% 94.56% 93.92% 92.54% 89.63% 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 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.11 % 7.41 % 2.17 % 3.89 % 7.05 % -28.25 % 9.98 % -5.88% QoQ % 22.94% 241.47% -44.22% -44.82% 124.96% -383.07% - Horiz. % 91.28% 74.25% 21.74% 38.98% 70.64% -283.07% 100.00%
ROE 3.58 % 2.62 % 0.67 % 1.48 % 3.13 % -11.60 % 3.63 % -0.92% QoQ % 36.64% 291.04% -54.73% -52.72% 126.98% -419.56% - Horiz. % 98.62% 72.18% 18.46% 40.77% 86.23% -319.56% 100.00%
Per Share 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 38.54 33.51 28.56 34.92 40.11 35.90 35.44 5.73% QoQ % 15.01% 17.33% -18.21% -12.94% 11.73% 1.30% - Horiz. % 108.75% 94.55% 80.59% 98.53% 113.18% 101.30% 100.00%
EPS 3.51 2.48 0.62 1.36 2.83 -10.14 3.54 -0.56% QoQ % 41.53% 300.00% -54.41% -51.94% 127.91% -386.44% - Horiz. % 99.15% 70.06% 17.51% 38.42% 79.94% -286.44% 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 0.9823 0.9472 0.9222 0.9160 0.9025 0.8742 0.9753 0.48% QoQ % 3.71% 2.71% 0.68% 1.50% 3.24% -10.37% - Horiz. % 100.72% 97.12% 94.56% 93.92% 92.54% 89.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 38.54 33.51 28.56 34.92 40.11 35.90 35.44 5.73% QoQ % 15.01% 17.33% -18.21% -12.94% 11.73% 1.30% - Horiz. % 108.75% 94.55% 80.59% 98.53% 113.18% 101.30% 100.00%
EPS 3.51 2.48 0.62 1.36 2.83 -10.14 3.54 -0.56% QoQ % 41.53% 300.00% -54.41% -51.94% 127.91% -386.44% - Horiz. % 99.15% 70.06% 17.51% 38.42% 79.94% -286.44% 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 0.9823 0.9472 0.9222 0.9160 0.9025 0.8742 0.9753 0.48% QoQ % 3.71% 2.71% 0.68% 1.50% 3.24% -10.37% - Horiz. % 100.72% 97.12% 94.56% 93.92% 92.54% 89.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.4750 0.4150 0.3200 0.4000 0.3600 0.4900 0.5100 -
P/RPS 1.23 1.24 1.12 1.15 0.90 1.36 1.44 -9.95% QoQ % -0.81% 10.71% -2.61% 27.78% -33.82% -5.56% - Horiz. % 85.42% 86.11% 77.78% 79.86% 62.50% 94.44% 100.00%
P/EPS 13.53 16.71 51.69 29.47 12.73 -4.83 14.42 -4.15% QoQ % -19.03% -67.67% 75.40% 131.50% 363.56% -133.50% - Horiz. % 93.83% 115.88% 358.46% 204.37% 88.28% -33.50% 100.00%
EY 7.39 5.98 1.93 3.39 7.85 -20.70 6.93 4.37% QoQ % 23.58% 209.84% -43.07% -56.82% 137.92% -398.70% - Horiz. % 106.64% 86.29% 27.85% 48.92% 113.28% -298.70% 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 0.48 0.44 0.35 0.44 0.40 0.56 0.52 -5.18% QoQ % 9.09% 25.71% -20.45% 10.00% -28.57% 7.69% - Horiz. % 92.31% 84.62% 67.31% 84.62% 76.92% 107.69% 100.00%
Price Multiplier on Announcement Date 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 29/07/13 29/04/13 30/01/13 29/10/12 30/07/12 23/04/12 -
Price 0.4750 0.4200 0.4500 0.3500 0.3900 0.4700 0.5100 -
P/RPS 1.23 1.25 1.58 1.00 0.97 1.31 1.44 -9.95% QoQ % -1.60% -20.89% 58.00% 3.09% -25.95% -9.03% - Horiz. % 85.42% 86.81% 109.72% 69.44% 67.36% 90.97% 100.00%
P/EPS 13.53 16.91 72.69 25.78 13.79 -4.63 14.42 -4.15% QoQ % -19.99% -76.74% 181.96% 86.95% 397.84% -132.11% - Horiz. % 93.83% 117.27% 504.09% 178.78% 95.63% -32.11% 100.00%
EY 7.39 5.91 1.38 3.88 7.25 -21.58 6.93 4.37% QoQ % 25.04% 328.26% -64.43% -46.48% 133.60% -411.40% - Horiz. % 106.64% 85.28% 19.91% 55.99% 104.62% -311.40% 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 0.48 0.44 0.49 0.38 0.43 0.54 0.52 -5.18% QoQ % 9.09% -10.20% 28.95% -11.63% -20.37% 3.85% - Horiz. % 92.31% 84.62% 94.23% 73.08% 82.69% 103.85% 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
