Highlights

[EUROSP] QoQ Quarter Result on 2012-11-30 [#2]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 30-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     -51.99%    YoY -     110.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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