[EUROSP] QoQ Quarter Result on 2013-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Eurospan_20130531.pdf 
