[EUROSP] QoQ Quarter Result on 2017-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 15,689 14,969 14,285 15,298 14,052 13,600 13,244 11.97% QoQ % 4.81% 4.79% -6.62% 8.87% 3.32% 2.69% - Horiz. % 118.46% 113.02% 107.86% 115.51% 106.10% 102.69% 100.00%
PBT -753 -854 -339 270 604 1,095 -1,296 -30.39% QoQ % 11.83% -151.92% -225.56% -55.30% -44.84% 184.49% - Horiz. % 58.10% 65.90% 26.16% -20.83% -46.60% -84.49% 100.00%
Tax 232 290 -137 -92 -215 -210 401 -30.59% QoQ % -20.00% 311.68% -48.91% 57.21% -2.38% -152.37% - Horiz. % 57.86% 72.32% -34.16% -22.94% -53.62% -52.37% 100.00%
NP -521 -564 -476 178 389 885 -895 -30.31% QoQ % 7.62% -18.49% -367.42% -54.24% -56.05% 198.88% - Horiz. % 58.21% 63.02% 53.18% -19.89% -43.46% -98.88% 100.00%
NP to SH -521 -564 -476 178 389 885 -895 -30.31% QoQ % 7.62% -18.49% -367.42% -54.24% -56.05% 198.88% - Horiz. % 58.21% 63.02% 53.18% -19.89% -43.46% -98.88% 100.00%
Tax Rate - % - % - % 34.07 % 35.60 % 19.18 % - % - QoQ % 0.00% 0.00% 0.00% -4.30% 85.61% 0.00% - Horiz. % 0.00% 0.00% 0.00% 177.63% 185.61% 100.00% -
Total Cost 16,210 15,533 14,761 15,120 13,663 12,715 14,139 9.55% QoQ % 4.36% 5.23% -2.37% 10.66% 7.46% -10.07% - Horiz. % 114.65% 109.86% 104.40% 106.94% 96.63% 89.93% 100.00%
Net Worth 46,775 47,423 48,019 48,458 48,361 47,854 46,904 -0.18% QoQ % -1.37% -1.24% -0.91% 0.20% 1.06% 2.03% - Horiz. % 99.73% 101.11% 102.38% 103.31% 103.11% 102.03% 100.00%
Dividend 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 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 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 46,775 47,423 48,019 48,458 48,361 47,854 46,904 -0.18% QoQ % -1.37% -1.24% -0.91% 0.20% 1.06% 2.03% - Horiz. % 99.73% 101.11% 102.38% 103.31% 103.11% 102.03% 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 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin -3.32 % -3.77 % -3.33 % 1.16 % 2.77 % 6.51 % -6.76 % -37.78% QoQ % 11.94% -13.21% -387.07% -58.12% -57.45% 196.30% - Horiz. % 49.11% 55.77% 49.26% -17.16% -40.98% -96.30% 100.00%
ROE -1.11 % -1.19 % -0.99 % 0.37 % 0.80 % 1.85 % -1.91 % -30.38% QoQ % 6.72% -20.20% -367.57% -53.75% -56.76% 196.86% - Horiz. % 58.12% 62.30% 51.83% -19.37% -41.88% -96.86% 100.00%
Per Share 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 35.32 33.70 32.16 34.44 31.63 30.62 29.81 11.98% QoQ % 4.81% 4.79% -6.62% 8.88% 3.30% 2.72% - Horiz. % 118.48% 113.05% 107.88% 115.53% 106.11% 102.72% 100.00%
EPS -1.17 -1.27 -1.07 0.40 0.88 1.99 -2.01 -30.31% QoQ % 7.87% -18.69% -367.50% -54.55% -55.78% 199.00% - Horiz. % 58.21% 63.18% 53.23% -19.90% -43.78% -99.00% 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 1.0530 1.0676 1.0810 1.0909 1.0887 1.0773 1.0559 -0.18% QoQ % -1.37% -1.24% -0.91% 0.20% 1.06% 2.03% - Horiz. % 99.73% 101.11% 102.38% 103.31% 103.11% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 35.32 33.70 32.16 34.44 31.63 30.62 29.81 11.98% QoQ % 4.81% 4.79% -6.62% 8.88% 3.30% 2.72% - Horiz. % 118.48% 113.05% 107.88% 115.53% 106.11% 102.72% 100.00%
EPS -1.17 -1.27 -1.07 0.40 0.88 1.99 -2.01 -30.31% QoQ % 7.87% -18.69% -367.50% -54.55% -55.78% 199.00% - Horiz. % 58.21% 63.18% 53.23% -19.90% -43.78% -99.00% 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 1.0530 1.0676 1.0810 1.0909 1.0887 1.0773 1.0559 -0.18% QoQ % -1.37% -1.24% -0.91% 0.20% 1.06% 2.03% - Horiz. % 99.73% 101.11% 102.38% 103.31% 103.11% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.7500 0.7000 0.7500 0.7300 0.7200 0.7000 0.6500 -
P/RPS 2.12 2.08 2.33 2.12 2.28 2.29 2.18 -1.85% QoQ % 1.92% -10.73% 9.91% -7.02% -0.44% 5.05% - Horiz. % 97.25% 95.41% 106.88% 97.25% 104.59% 105.05% 100.00%
P/EPS -63.95 -55.13 -69.99 182.18 82.22 35.14 -32.26 57.87% QoQ % -16.00% 21.23% -138.42% 121.58% 133.98% 208.93% - Horiz. % 198.23% 170.89% 216.96% -564.72% -254.87% -108.93% 100.00%
EY -1.56 -1.81 -1.43 0.55 1.22 2.85 -3.10 -36.76% QoQ % 13.81% -26.57% -360.00% -54.92% -57.19% 191.94% - Horiz. % 50.32% 58.39% 46.13% -17.74% -39.35% -91.94% 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 0.71 0.66 0.69 0.67 0.66 0.65 0.62 9.47% QoQ % 7.58% -4.35% 2.99% 1.52% 1.54% 4.84% - Horiz. % 114.52% 106.45% 111.29% 108.06% 106.45% 104.84% 100.00%
Price Multiplier on Announcement Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 24/07/18 24/04/18 09/01/18 30/10/17 27/07/17 26/04/17 09/01/17 -
Price 0.7200 0.7200 0.7300 0.7100 0.7350 0.6600 0.6400 -
P/RPS 2.04 2.14 2.27 2.06 2.32 2.16 2.15 -3.44% QoQ % -4.67% -5.73% 10.19% -11.21% 7.41% 0.47% - Horiz. % 94.88% 99.53% 105.58% 95.81% 107.91% 100.47% 100.00%
P/EPS -61.39 -56.71 -68.12 177.18 83.93 33.13 -31.76 55.23% QoQ % -8.25% 16.75% -138.45% 111.10% 153.34% 204.31% - Horiz. % 193.29% 178.56% 214.48% -557.87% -264.26% -104.31% 100.00%
EY -1.63 -1.76 -1.47 0.56 1.19 3.02 -3.15 -35.57% QoQ % 7.39% -19.73% -362.50% -52.94% -60.60% 195.87% - Horiz. % 51.75% 55.87% 46.67% -17.78% -37.78% -95.87% 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 0.67 0.68 0.65 0.68 0.61 0.61 7.52% QoQ % 1.49% -1.47% 4.62% -4.41% 11.48% 0.00% - Horiz. % 111.48% 109.84% 111.48% 106.56% 111.48% 100.00% 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_20171030.pdf 
