[EUROSP] YoY Quarter Result on 2010-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 17,464 15,513 15,477 16,005 16,129 19,556 18,064 -0.56% YoY % 12.58% 0.23% -3.30% -0.77% -17.52% 8.26% - Horiz. % 96.68% 85.88% 85.68% 88.60% 89.29% 108.26% 100.00%
PBT 1,968 694 -114 -1,297 484 2,161 1,922 0.39% YoY % 183.57% 708.77% 91.21% -367.98% -77.60% 12.43% - Horiz. % 102.39% 36.11% -5.93% -67.48% 25.18% 112.43% 100.00%
Tax -405 -91 400 303 -73 -364 -240 9.10% YoY % -345.05% -122.75% 32.01% 515.07% 79.95% -51.67% - Horiz. % 168.75% 37.92% -166.67% -126.25% 30.42% 151.67% 100.00%
NP 1,563 603 286 -994 411 1,797 1,682 -1.21% YoY % 159.20% 110.84% 128.77% -341.85% -77.13% 6.84% - Horiz. % 92.93% 35.85% 17.00% -59.10% 24.44% 106.84% 100.00%
NP to SH 1,563 603 286 -994 411 1,797 1,682 -1.21% YoY % 159.20% 110.84% 128.77% -341.85% -77.13% 6.84% - Horiz. % 92.93% 35.85% 17.00% -59.10% 24.44% 106.84% 100.00%
Tax Rate 20.58 % 13.11 % - % - % 15.08 % 16.84 % 12.49 % 8.67% YoY % 56.98% 0.00% 0.00% 0.00% -10.45% 34.83% - Horiz. % 164.77% 104.96% 0.00% 0.00% 120.74% 134.83% 100.00%
Total Cost 15,901 14,910 15,191 16,999 15,718 17,759 16,382 -0.50% YoY % 6.65% -1.85% -10.64% 8.15% -11.49% 8.41% - Horiz. % 97.06% 91.01% 92.73% 103.77% 95.95% 108.41% 100.00%
Net Worth 45,198 40,689 42,439 64,218 64,470 70,231 68,503 -6.69% YoY % 11.08% -4.12% -33.91% -0.39% -8.20% 2.52% - Horiz. % 65.98% 59.40% 61.95% 93.74% 94.11% 102.52% 100.00%
Dividend 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - 1,206 1,207 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.09% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.91% 100.00%
Div Payout % - % - % - % - % - % 67.11 % 71.77 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -6.49% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 93.51% 100.00%
Equity 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 45,198 40,689 42,439 64,218 64,470 70,231 68,503 -6.69% YoY % 11.08% -4.12% -33.91% -0.39% -8.20% 2.52% - Horiz. % 65.98% 59.40% 61.95% 93.74% 94.11% 102.52% 100.00%
NOSH 44,421 44,421 44,687 42,118 40,294 40,201 40,239 1.66% YoY % 0.00% -0.60% 6.10% 4.53% 0.23% -0.09% - Horiz. % 110.39% 110.39% 111.05% 104.67% 100.14% 99.91% 100.00%
Ratio Analysis 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 8.95 % 3.89 % 1.85 % -6.21 % 2.55 % 9.19 % 9.31 % -0.65% YoY % 130.08% 110.27% 129.79% -343.53% -72.25% -1.29% - Horiz. % 96.13% 41.78% 19.87% -66.70% 27.39% 98.71% 100.00%
ROE 3.46 % 1.48 % 0.67 % -1.55 % 0.64 % 2.56 % 2.46 % 5.84% YoY % 133.78% 120.90% 143.23% -342.19% -75.00% 4.07% - Horiz. % 140.65% 60.16% 27.24% -63.01% 26.02% 104.07% 100.00%
Per Share 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 39.31 34.92 34.63 38.00 40.03 48.65 44.89 -2.19% YoY % 12.57% 0.84% -8.87% -5.07% -17.72% 8.38% - Horiz. % 87.57% 77.79% 77.14% 84.65% 89.17% 108.38% 100.00%
EPS 3.52 1.36 0.64 -2.36 1.02 4.47 4.18 -2.82% YoY % 158.82% 112.50% 127.12% -331.37% -77.18% 6.94% - Horiz. % 84.21% 32.54% 15.31% -56.46% 24.40% 106.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0175 0.9160 0.9497 1.5247 1.6000 1.7470 1.7024 -8.21% YoY % 11.08% -3.55% -37.71% -4.71% -8.41% 2.62% - Horiz. % 59.77% 53.81% 55.79% 89.56% 93.98% 102.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 39.31 34.92 34.84 36.03 36.31 44.02 40.67 -0.56% YoY % 12.57% 0.23% -3.30% -0.77% -17.51% 8.24% - Horiz. % 96.66% 85.86% 85.67% 88.59% 89.28% 108.24% 100.00%
EPS 3.52 1.36 0.64 -2.24 0.93 4.05 3.79 -1.22% YoY % 158.82% 112.50% 128.57% -340.86% -77.04% 6.86% - Horiz. % 92.88% 35.88% 16.89% -59.10% 24.54% 106.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.72 2.72 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0175 0.9160 0.9554 1.4457 1.4514 1.5810 1.5421 -6.69% YoY % 11.08% -4.12% -33.91% -0.39% -8.20% 2.52% - Horiz. % 65.98% 59.40% 61.95% 93.75% 94.12% 102.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.5450 0.4000 0.5000 1.2900 0.9300 0.7400 1.0200 -
P/RPS 1.39 1.15 1.44 3.39 2.32 1.52 2.27 -7.84% YoY % 20.87% -20.14% -57.52% 46.12% 52.63% -33.04% - Horiz. % 61.23% 50.66% 63.44% 149.34% 102.20% 66.96% 100.00%
P/EPS 15.49 29.47 78.13 -54.66 91.18 16.55 24.40 -7.29% YoY % -47.44% -62.28% 242.94% -159.95% 450.94% -32.17% - Horiz. % 63.48% 120.78% 320.20% -224.02% 373.69% 67.83% 100.00%
EY 6.46 3.39 1.28 -1.83 1.10 6.04 4.10 7.86% YoY % 90.56% 164.84% 169.95% -266.36% -81.79% 47.32% - Horiz. % 157.56% 82.68% 31.22% -44.63% 26.83% 147.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.05 2.94 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 37.76% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 137.76% 100.00%
P/NAPS 0.54 0.44 0.53 0.85 0.58 0.42 0.60 -1.74% YoY % 22.73% -16.98% -37.65% 46.55% 38.10% -30.00% - Horiz. % 90.00% 73.33% 88.33% 141.67% 96.67% 70.00% 100.00%
Price Multiplier on Announcement Date 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 13/01/14 30/01/13 22/12/11 24/01/11 25/01/10 15/01/09 28/01/08 -
Price 0.6900 0.3500 0.4700 0.8500 1.0000 0.8000 1.0200 -
P/RPS 1.76 1.00 1.36 2.24 2.50 1.64 2.27 -4.15% YoY % 76.00% -26.47% -39.29% -10.40% 52.44% -27.75% - Horiz. % 77.53% 44.05% 59.91% 98.68% 110.13% 72.25% 100.00%
P/EPS 19.61 25.78 73.44 -36.02 98.04 17.90 24.40 -3.57% YoY % -23.93% -64.90% 303.89% -136.74% 447.71% -26.64% - Horiz. % 80.37% 105.66% 300.98% -147.62% 401.80% 73.36% 100.00%
EY 5.10 3.88 1.36 -2.78 1.02 5.59 4.10 3.70% YoY % 31.44% 185.29% 148.92% -372.55% -81.75% 36.34% - Horiz. % 124.39% 94.63% 33.17% -67.80% 24.88% 136.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.75 2.94 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 27.55% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 127.55% 100.00%
P/NAPS 0.68 0.38 0.49 0.56 0.63 0.46 0.60 2.11% YoY % 78.95% -22.45% -12.50% -11.11% 36.96% -23.33% - Horiz. % 113.33% 63.33% 81.67% 93.33% 105.00% 76.67% 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.
Comment
Eurosp_20101130.pdf 
