Highlights

[EUROSP] QoQ Quarter Result on 2014-05-31 [#4]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 18-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-May-2014  [#4]
Profit Trend QoQ -     80.33%    YoY -     48.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 11,903 14,103 15,160 14,691 15,922 17,464 17,118 -21.56%
  QoQ % -15.60% -6.97% 3.19% -7.73% -8.83% 2.02% -
  Horiz. % 69.53% 82.39% 88.56% 85.82% 93.01% 102.02% 100.00%
PBT -561 -309 489 2,148 1,286 1,968 1,444 -
  QoQ % -81.55% -163.19% -77.23% 67.03% -34.65% 36.29% -
  Horiz. % -38.85% -21.40% 33.86% 148.75% 89.06% 136.29% 100.00%
Tax 184 65 -117 -507 -376 -405 116 36.13%
  QoQ % 183.08% 155.56% 76.92% -34.84% 7.16% -449.14% -
  Horiz. % 158.62% 56.03% -100.86% -437.07% -324.14% -349.14% 100.00%
NP -377 -244 372 1,641 910 1,563 1,560 -
  QoQ % -54.51% -165.59% -77.33% 80.33% -41.78% 0.19% -
  Horiz. % -24.17% -15.64% 23.85% 105.19% 58.33% 100.19% 100.00%
NP to SH -377 -244 372 1,641 910 1,563 1,560 -
  QoQ % -54.51% -165.59% -77.33% 80.33% -41.78% 0.19% -
  Horiz. % -24.17% -15.64% 23.85% 105.19% 58.33% 100.19% 100.00%
Tax Rate - % - % 23.93 % 23.60 % 29.24 % 20.58 % -8.03 % -
  QoQ % 0.00% 0.00% 1.40% -19.29% 42.08% 356.29% -
  Horiz. % 0.00% 0.00% -298.01% -293.90% -364.13% -256.29% 100.00%
Total Cost 12,280 14,347 14,788 13,050 15,012 15,901 15,558 -14.63%
  QoQ % -14.41% -2.98% 13.32% -13.07% -5.59% 2.20% -
  Horiz. % 78.93% 92.22% 95.05% 83.88% 96.49% 102.20% 100.00%
Net Worth 47,503 47,815 48,121 47,752 46,108 45,198 43,634 5.84%
  QoQ % -0.65% -0.64% 0.77% 3.56% 2.01% 3.58% -
  Horiz. % 108.87% 109.58% 110.28% 109.44% 105.67% 103.58% 100.00%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 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
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 47,503 47,815 48,121 47,752 46,108 45,198 43,634 5.84%
  QoQ % -0.65% -0.64% 0.77% 3.56% 2.01% 3.58% -
  Horiz. % 108.87% 109.58% 110.28% 109.44% 105.67% 103.58% 100.00%
NOSH 44,421 44,363 44,421 44,421 44,421 44,421 44,421 -
  QoQ % 0.13% -0.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 99.87% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin -3.17 % -1.73 % 2.45 % 11.17 % 5.72 % 8.95 % 9.11 % -
  QoQ % -83.24% -170.61% -78.07% 95.28% -36.09% -1.76% -
  Horiz. % -34.80% -18.99% 26.89% 122.61% 62.79% 98.24% 100.00%
ROE -0.79 % -0.51 % 0.77 % 3.44 % 1.97 % 3.46 % 3.58 % -
  QoQ % -54.90% -166.23% -77.62% 74.62% -43.06% -3.35% -
  Horiz. % -22.07% -14.25% 21.51% 96.09% 55.03% 96.65% 100.00%
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 26.80 31.79 34.13 33.07 35.84 39.31 38.54 -21.56%
  QoQ % -15.70% -6.86% 3.21% -7.73% -8.83% 2.00% -
  Horiz. % 69.54% 82.49% 88.56% 85.81% 92.99% 102.00% 100.00%
EPS -0.85 -0.55 0.84 3.69 2.05 3.52 3.51 -
  QoQ % -54.55% -165.48% -77.24% 80.00% -41.76% 0.28% -
  Horiz. % -24.22% -15.67% 23.93% 105.13% 58.40% 100.28% 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 1.0694 1.0778 1.0833 1.0750 1.0380 1.0175 0.9823 5.84%
  QoQ % -0.78% -0.51% 0.77% 3.56% 2.01% 3.58% -
  Horiz. % 108.87% 109.72% 110.28% 109.44% 105.67% 103.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 26.80 31.75 34.13 33.07 35.84 39.31 38.54 -21.56%
  QoQ % -15.59% -6.97% 3.21% -7.73% -8.83% 2.00% -
  Horiz. % 69.54% 82.38% 88.56% 85.81% 92.99% 102.00% 100.00%
EPS -0.85 -0.55 0.84 3.69 2.05 3.52 3.51 -
  QoQ % -54.55% -165.48% -77.24% 80.00% -41.76% 0.28% -
  Horiz. % -24.22% -15.67% 23.93% 105.13% 58.40% 100.28% 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 1.0694 1.0764 1.0833 1.0750 1.0380 1.0175 0.9823 5.84%
  QoQ % -0.65% -0.64% 0.77% 3.56% 2.01% 3.58% -
  Horiz. % 108.87% 109.58% 110.28% 109.44% 105.67% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.8500 0.7000 1.0100 0.8000 0.6900 0.5450 0.4750 -
P/RPS 3.17 2.20 2.96 2.42 1.93 1.39 1.23 88.30%
  QoQ % 44.09% -25.68% 22.31% 25.39% 38.85% 13.01% -
  Horiz. % 257.72% 178.86% 240.65% 196.75% 156.91% 113.01% 100.00%
P/EPS -100.15 -127.27 120.61 21.66 33.68 15.49 13.53 -
  QoQ % 21.31% -205.52% 456.83% -35.69% 117.43% 14.49% -
  Horiz. % -740.21% -940.65% 891.43% 160.09% 248.93% 114.49% 100.00%
EY -1.00 -0.79 0.83 4.62 2.97 6.46 7.39 -
  QoQ % -26.58% -195.18% -82.03% 55.56% -54.02% -12.58% -
  Horiz. % -13.53% -10.69% 11.23% 62.52% 40.19% 87.42% 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 0.79 0.65 0.93 0.74 0.66 0.54 0.48 39.53%
  QoQ % 21.54% -30.11% 25.68% 12.12% 22.22% 12.50% -
  Horiz. % 164.58% 135.42% 193.75% 154.17% 137.50% 112.50% 100.00%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/04/15 26/01/15 29/09/14 18/07/14 28/04/14 13/01/14 28/10/13 -
Price 0.8900 0.8800 0.9450 0.8800 0.8800 0.6900 0.4750 -
P/RPS 3.32 2.77 2.77 2.66 2.46 1.76 1.23 94.21%
  QoQ % 19.86% 0.00% 4.14% 8.13% 39.77% 43.09% -
  Horiz. % 269.92% 225.20% 225.20% 216.26% 200.00% 143.09% 100.00%
P/EPS -104.87 -160.00 112.84 23.82 42.96 19.61 13.53 -
  QoQ % 34.46% -241.79% 373.72% -44.55% 119.07% 44.94% -
  Horiz. % -775.09% -1,182.56% 834.00% 176.05% 317.52% 144.94% 100.00%
EY -0.95 -0.63 0.89 4.20 2.33 5.10 7.39 -
  QoQ % -50.79% -170.79% -78.81% 80.26% -54.31% -30.99% -
  Horiz. % -12.86% -8.53% 12.04% 56.83% 31.53% 69.01% 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 0.83 0.82 0.87 0.82 0.85 0.68 0.48 44.21%
  QoQ % 1.22% -5.75% 6.10% -3.53% 25.00% 41.67% -
  Horiz. % 172.92% 170.83% 181.25% 170.83% 177.08% 141.67% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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