[EUROSP] QoQ Quarter Result on 2013-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 14,691 15,922 17,464 17,118 14,887 12,685 15,513 -3.57% QoQ % -7.73% -8.83% 2.02% 14.99% 17.36% -18.23% - Horiz. % 94.70% 102.64% 112.58% 110.35% 95.96% 81.77% 100.00%
PBT 2,148 1,286 1,968 1,444 1,170 276 694 112.53% QoQ % 67.03% -34.65% 36.29% 23.42% 323.91% -60.23% - Horiz. % 309.51% 185.30% 283.57% 208.07% 168.59% 39.77% 100.00%
Tax -507 -376 -405 116 -67 -1 -91 214.60% QoQ % -34.84% 7.16% -449.14% 273.13% -6,600.00% 98.90% - Horiz. % 557.14% 413.19% 445.05% -127.47% 73.63% 1.10% 100.00%
NP 1,641 910 1,563 1,560 1,103 275 603 95.04% QoQ % 80.33% -41.78% 0.19% 41.43% 301.09% -54.39% - Horiz. % 272.14% 150.91% 259.20% 258.71% 182.92% 45.61% 100.00%
NP to SH 1,641 910 1,563 1,560 1,103 275 603 95.04% QoQ % 80.33% -41.78% 0.19% 41.43% 301.09% -54.39% - Horiz. % 272.14% 150.91% 259.20% 258.71% 182.92% 45.61% 100.00%
Tax Rate 23.60 % 29.24 % 20.58 % -8.03 % 5.73 % 0.36 % 13.11 % 48.03% QoQ % -19.29% 42.08% 356.29% -240.14% 1,491.67% -97.25% - Horiz. % 180.02% 223.04% 156.98% -61.25% 43.71% 2.75% 100.00%
Total Cost 13,050 15,012 15,901 15,558 13,784 12,410 14,910 -8.51% QoQ % -13.07% -5.59% 2.20% 12.87% 11.07% -16.77% - Horiz. % 87.53% 100.68% 106.65% 104.35% 92.45% 83.23% 100.00%
Net Worth 47,752 46,108 45,198 43,634 42,075 40,965 40,689 11.27% QoQ % 3.56% 2.01% 3.58% 3.71% 2.71% 0.68% - Horiz. % 117.36% 113.32% 111.08% 107.24% 103.41% 100.68% 100.00%
Dividend 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 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 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 47,752 46,108 45,198 43,634 42,075 40,965 40,689 11.27% QoQ % 3.56% 2.01% 3.58% 3.71% 2.71% 0.68% - Horiz. % 117.36% 113.32% 111.08% 107.24% 103.41% 100.68% 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 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 11.17 % 5.72 % 8.95 % 9.11 % 7.41 % 2.17 % 3.89 % 102.15% QoQ % 95.28% -36.09% -1.76% 22.94% 241.47% -44.22% - Horiz. % 287.15% 147.04% 230.08% 234.19% 190.49% 55.78% 100.00%
ROE 3.44 % 1.97 % 3.46 % 3.58 % 2.62 % 0.67 % 1.48 % 75.56% QoQ % 74.62% -43.06% -3.35% 36.64% 291.04% -54.73% - Horiz. % 232.43% 133.11% 233.78% 241.89% 177.03% 45.27% 100.00%
Per Share 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 33.07 35.84 39.31 38.54 33.51 28.56 34.92 -3.57% QoQ % -7.73% -8.83% 2.00% 15.01% 17.33% -18.21% - Horiz. % 94.70% 102.63% 112.57% 110.37% 95.96% 81.79% 100.00%
EPS 3.69 2.05 3.52 3.51 2.48 0.62 1.36 94.65% QoQ % 80.00% -41.76% 0.28% 41.53% 300.00% -54.41% - Horiz. % 271.32% 150.74% 258.82% 258.09% 182.35% 45.59% 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 1.0750 1.0380 1.0175 0.9823 0.9472 0.9222 0.9160 11.27% QoQ % 3.56% 2.01% 3.58% 3.71% 2.71% 0.68% - Horiz. % 117.36% 113.32% 111.08% 107.24% 103.41% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 33.07 35.84 39.31 38.54 33.51 28.56 34.92 -3.57% QoQ % -7.73% -8.83% 2.00% 15.01% 17.33% -18.21% - Horiz. % 94.70% 102.63% 112.57% 110.37% 95.96% 81.79% 100.00%
EPS 3.69 2.05 3.52 3.51 2.48 0.62 1.36 94.65% QoQ % 80.00% -41.76% 0.28% 41.53% 300.00% -54.41% - Horiz. % 271.32% 150.74% 258.82% 258.09% 182.35% 45.59% 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 1.0750 1.0380 1.0175 0.9823 0.9472 0.9222 0.9160 11.27% QoQ % 3.56% 2.01% 3.58% 3.71% 2.71% 0.68% - Horiz. % 117.36% 113.32% 111.08% 107.24% 103.41% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.8000 0.6900 0.5450 0.4750 0.4150 0.3200 0.4000 -
P/RPS 2.42 1.93 1.39 1.23 1.24 1.12 1.15 64.29% QoQ % 25.39% 38.85% 13.01% -0.81% 10.71% -2.61% - Horiz. % 210.43% 167.83% 120.87% 106.96% 107.83% 97.39% 100.00%
P/EPS 21.66 33.68 15.49 13.53 16.71 51.69 29.47 -18.57% QoQ % -35.69% 117.43% 14.49% -19.03% -67.67% 75.40% - Horiz. % 73.50% 114.29% 52.56% 45.91% 56.70% 175.40% 100.00%
EY 4.62 2.97 6.46 7.39 5.98 1.93 3.39 22.94% QoQ % 55.56% -54.02% -12.58% 23.58% 209.84% -43.07% - Horiz. % 136.28% 87.61% 190.56% 217.99% 176.40% 56.93% 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 0.74 0.66 0.54 0.48 0.44 0.35 0.44 41.47% QoQ % 12.12% 22.22% 12.50% 9.09% 25.71% -20.45% - Horiz. % 168.18% 150.00% 122.73% 109.09% 100.00% 79.55% 100.00%
Price Multiplier on Announcement Date 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 18/07/14 28/04/14 13/01/14 28/10/13 29/07/13 29/04/13 30/01/13 -
Price 0.8800 0.8800 0.6900 0.4750 0.4200 0.4500 0.3500 -
P/RPS 2.66 2.46 1.76 1.23 1.25 1.58 1.00 92.09% QoQ % 8.13% 39.77% 43.09% -1.60% -20.89% 58.00% - Horiz. % 266.00% 246.00% 176.00% 123.00% 125.00% 158.00% 100.00%
P/EPS 23.82 42.96 19.61 13.53 16.91 72.69 25.78 -5.14% QoQ % -44.55% 119.07% 44.94% -19.99% -76.74% 181.96% - Horiz. % 92.40% 166.64% 76.07% 52.48% 65.59% 281.96% 100.00%
EY 4.20 2.33 5.10 7.39 5.91 1.38 3.88 5.43% QoQ % 80.26% -54.31% -30.99% 25.04% 328.26% -64.43% - Horiz. % 108.25% 60.05% 131.44% 190.46% 152.32% 35.57% 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 0.82 0.85 0.68 0.48 0.44 0.49 0.38 67.07% QoQ % -3.53% 25.00% 41.67% 9.09% -10.20% 28.95% - Horiz. % 215.79% 223.68% 178.95% 126.32% 115.79% 128.95% 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_20130831.pdf 
