Highlights

[EUROSP] QoQ Quarter Result on 2013-05-31 [#4]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-May-2013  [#4]
Profit Trend QoQ -     301.09%    YoY -     124.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 15,922 17,464 17,118 14,887 12,685 15,513 17,818 -7.25%
  QoQ % -8.83% 2.02% 14.99% 17.36% -18.23% -12.94% -
  Horiz. % 89.36% 98.01% 96.07% 83.55% 71.19% 87.06% 100.00%
PBT 1,286 1,968 1,444 1,170 276 694 1,534 -11.12%
  QoQ % -34.65% 36.29% 23.42% 323.91% -60.23% -54.76% -
  Horiz. % 83.83% 128.29% 94.13% 76.27% 17.99% 45.24% 100.00%
Tax -376 -405 116 -67 -1 -91 -278 22.37%
  QoQ % 7.16% -449.14% 273.13% -6,600.00% 98.90% 67.27% -
  Horiz. % 135.25% 145.68% -41.73% 24.10% 0.36% 32.73% 100.00%
NP 910 1,563 1,560 1,103 275 603 1,256 -19.38%
  QoQ % -41.78% 0.19% 41.43% 301.09% -54.39% -51.99% -
  Horiz. % 72.45% 124.44% 124.20% 87.82% 21.89% 48.01% 100.00%
NP to SH 910 1,563 1,560 1,103 275 603 1,256 -19.38%
  QoQ % -41.78% 0.19% 41.43% 301.09% -54.39% -51.99% -
  Horiz. % 72.45% 124.44% 124.20% 87.82% 21.89% 48.01% 100.00%
Tax Rate 29.24 % 20.58 % -8.03 % 5.73 % 0.36 % 13.11 % 18.12 % 37.70%
  QoQ % 42.08% 356.29% -240.14% 1,491.67% -97.25% -27.65% -
  Horiz. % 161.37% 113.58% -44.32% 31.62% 1.99% 72.35% 100.00%
Total Cost 15,012 15,901 15,558 13,784 12,410 14,910 16,562 -6.36%
  QoQ % -5.59% 2.20% 12.87% 11.07% -16.77% -9.97% -
  Horiz. % 90.64% 96.01% 93.94% 83.23% 74.93% 90.03% 100.00%
Net Worth 46,108 45,198 43,634 42,075 40,965 40,689 40,089 9.80%
  QoQ % 2.01% 3.58% 3.71% 2.71% 0.68% 1.50% -
  Horiz. % 115.01% 112.74% 108.84% 104.95% 102.18% 101.50% 100.00%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 46,108 45,198 43,634 42,075 40,965 40,689 40,089 9.80%
  QoQ % 2.01% 3.58% 3.71% 2.71% 0.68% 1.50% -
  Horiz. % 115.01% 112.74% 108.84% 104.95% 102.18% 101.50% 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
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 5.72 % 8.95 % 9.11 % 7.41 % 2.17 % 3.89 % 7.05 % -13.04%
  QoQ % -36.09% -1.76% 22.94% 241.47% -44.22% -44.82% -
  Horiz. % 81.13% 126.95% 129.22% 105.11% 30.78% 55.18% 100.00%
ROE 1.97 % 3.46 % 3.58 % 2.62 % 0.67 % 1.48 % 3.13 % -26.62%
  QoQ % -43.06% -3.35% 36.64% 291.04% -54.73% -52.72% -
  Horiz. % 62.94% 110.54% 114.38% 83.71% 21.41% 47.28% 100.00%
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 35.84 39.31 38.54 33.51 28.56 34.92 40.11 -7.25%
  QoQ % -8.83% 2.00% 15.01% 17.33% -18.21% -12.94% -
  Horiz. % 89.35% 98.01% 96.09% 83.55% 71.20% 87.06% 100.00%
EPS 2.05 3.52 3.51 2.48 0.62 1.36 2.83 -19.39%
  QoQ % -41.76% 0.28% 41.53% 300.00% -54.41% -51.94% -
  Horiz. % 72.44% 124.38% 124.03% 87.63% 21.91% 48.06% 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 1.0380 1.0175 0.9823 0.9472 0.9222 0.9160 0.9025 9.80%
  QoQ % 2.01% 3.58% 3.71% 2.71% 0.68% 1.50% -
  Horiz. % 115.01% 112.74% 108.84% 104.95% 102.18% 101.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 35.84 39.31 38.54 33.51 28.56 34.92 40.11 -7.25%
  QoQ % -8.83% 2.00% 15.01% 17.33% -18.21% -12.94% -
  Horiz. % 89.35% 98.01% 96.09% 83.55% 71.20% 87.06% 100.00%
EPS 2.05 3.52 3.51 2.48 0.62 1.36 2.83 -19.39%
  QoQ % -41.76% 0.28% 41.53% 300.00% -54.41% -51.94% -
  Horiz. % 72.44% 124.38% 124.03% 87.63% 21.91% 48.06% 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 1.0380 1.0175 0.9823 0.9472 0.9222 0.9160 0.9025 9.80%
  QoQ % 2.01% 3.58% 3.71% 2.71% 0.68% 1.50% -
  Horiz. % 115.01% 112.74% 108.84% 104.95% 102.18% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.6900 0.5450 0.4750 0.4150 0.3200 0.4000 0.3600 -
P/RPS 1.93 1.39 1.23 1.24 1.12 1.15 0.90 66.53%
  QoQ % 38.85% 13.01% -0.81% 10.71% -2.61% 27.78% -
  Horiz. % 214.44% 154.44% 136.67% 137.78% 124.44% 127.78% 100.00%
P/EPS 33.68 15.49 13.53 16.71 51.69 29.47 12.73 91.63%
  QoQ % 117.43% 14.49% -19.03% -67.67% 75.40% 131.50% -
  Horiz. % 264.57% 121.68% 106.28% 131.26% 406.05% 231.50% 100.00%
EY 2.97 6.46 7.39 5.98 1.93 3.39 7.85 -47.78%
  QoQ % -54.02% -12.58% 23.58% 209.84% -43.07% -56.82% -
  Horiz. % 37.83% 82.29% 94.14% 76.18% 24.59% 43.18% 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 0.66 0.54 0.48 0.44 0.35 0.44 0.40 39.76%
  QoQ % 22.22% 12.50% 9.09% 25.71% -20.45% 10.00% -
  Horiz. % 165.00% 135.00% 120.00% 110.00% 87.50% 110.00% 100.00%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/04/14 13/01/14 28/10/13 29/07/13 29/04/13 30/01/13 29/10/12 -
Price 0.8800 0.6900 0.4750 0.4200 0.4500 0.3500 0.3900 -
P/RPS 2.46 1.76 1.23 1.25 1.58 1.00 0.97 86.29%
  QoQ % 39.77% 43.09% -1.60% -20.89% 58.00% 3.09% -
  Horiz. % 253.61% 181.44% 126.80% 128.87% 162.89% 103.09% 100.00%
P/EPS 42.96 19.61 13.53 16.91 72.69 25.78 13.79 113.75%
  QoQ % 119.07% 44.94% -19.99% -76.74% 181.96% 86.95% -
  Horiz. % 311.53% 142.20% 98.11% 122.63% 527.12% 186.95% 100.00%
EY 2.33 5.10 7.39 5.91 1.38 3.88 7.25 -53.18%
  QoQ % -54.31% -30.99% 25.04% 328.26% -64.43% -46.48% -
  Horiz. % 32.14% 70.34% 101.93% 81.52% 19.03% 53.52% 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 0.85 0.68 0.48 0.44 0.49 0.38 0.43 57.70%
  QoQ % 25.00% 41.67% 9.09% -10.20% 28.95% -11.63% -
  Horiz. % 197.67% 158.14% 111.63% 102.33% 113.95% 88.37% 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
 
 

2116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.830.00 
 KOTRA 2.850.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.370.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.500.00 
 3A 0.7950.00 
 M3TECH 0.050.00 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
PARTNERS & BROKERS