Highlights

[EUROSP] YoY Quarter Result on 2011-11-30 [#2]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 22-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 30-Nov-2011  [#2]
Profit Trend QoQ -     140.86%    YoY -     128.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 14,103 17,464 15,513 15,477 16,005 16,129 19,556 -5.30%
  YoY % -19.25% 12.58% 0.23% -3.30% -0.77% -17.52% -
  Horiz. % 72.12% 89.30% 79.33% 79.14% 81.84% 82.48% 100.00%
PBT -309 1,968 694 -114 -1,297 484 2,161 -
  YoY % -115.70% 183.57% 708.77% 91.21% -367.98% -77.60% -
  Horiz. % -14.30% 91.07% 32.11% -5.28% -60.02% 22.40% 100.00%
Tax 65 -405 -91 400 303 -73 -364 -
  YoY % 116.05% -345.05% -122.75% 32.01% 515.07% 79.95% -
  Horiz. % -17.86% 111.26% 25.00% -109.89% -83.24% 20.05% 100.00%
NP -244 1,563 603 286 -994 411 1,797 -
  YoY % -115.61% 159.20% 110.84% 128.77% -341.85% -77.13% -
  Horiz. % -13.58% 86.98% 33.56% 15.92% -55.31% 22.87% 100.00%
NP to SH -244 1,563 603 286 -994 411 1,797 -
  YoY % -115.61% 159.20% 110.84% 128.77% -341.85% -77.13% -
  Horiz. % -13.58% 86.98% 33.56% 15.92% -55.31% 22.87% 100.00%
Tax Rate - % 20.58 % 13.11 % - % - % 15.08 % 16.84 % -
  YoY % 0.00% 56.98% 0.00% 0.00% 0.00% -10.45% -
  Horiz. % 0.00% 122.21% 77.85% 0.00% 0.00% 89.55% 100.00%
Total Cost 14,347 15,901 14,910 15,191 16,999 15,718 17,759 -3.49%
  YoY % -9.77% 6.65% -1.85% -10.64% 8.15% -11.49% -
  Horiz. % 80.79% 89.54% 83.96% 85.54% 95.72% 88.51% 100.00%
Net Worth 47,815 45,198 40,689 42,439 64,218 64,470 70,231 -6.20%
  YoY % 5.79% 11.08% -4.12% -33.91% -0.39% -8.20% -
  Horiz. % 68.08% 64.36% 57.94% 60.43% 91.44% 91.80% 100.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - 1,206 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 67.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 47,815 45,198 40,689 42,439 64,218 64,470 70,231 -6.20%
  YoY % 5.79% 11.08% -4.12% -33.91% -0.39% -8.20% -
  Horiz. % 68.08% 64.36% 57.94% 60.43% 91.44% 91.80% 100.00%
NOSH 44,363 44,421 44,421 44,687 42,118 40,294 40,201 1.65%
  YoY % -0.13% 0.00% -0.60% 6.10% 4.53% 0.23% -
  Horiz. % 110.35% 110.50% 110.50% 111.16% 104.77% 100.23% 100.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -1.73 % 8.95 % 3.89 % 1.85 % -6.21 % 2.55 % 9.19 % -
  YoY % -119.33% 130.08% 110.27% 129.79% -343.53% -72.25% -
  Horiz. % -18.82% 97.39% 42.33% 20.13% -67.57% 27.75% 100.00%
ROE -0.51 % 3.46 % 1.48 % 0.67 % -1.55 % 0.64 % 2.56 % -
  YoY % -114.74% 133.78% 120.90% 143.23% -342.19% -75.00% -
  Horiz. % -19.92% 135.16% 57.81% 26.17% -60.55% 25.00% 100.00%
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 31.79 39.31 34.92 34.63 38.00 40.03 48.65 -6.84%
  YoY % -19.13% 12.57% 0.84% -8.87% -5.07% -17.72% -
  Horiz. % 65.34% 80.80% 71.78% 71.18% 78.11% 82.28% 100.00%
EPS -0.55 3.52 1.36 0.64 -2.36 1.02 4.47 -
  YoY % -115.62% 158.82% 112.50% 127.12% -331.37% -77.18% -
  Horiz. % -12.30% 78.75% 30.43% 14.32% -52.80% 22.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.0778 1.0175 0.9160 0.9497 1.5247 1.6000 1.7470 -7.73%
  YoY % 5.93% 11.08% -3.55% -37.71% -4.71% -8.41% -
  Horiz. % 61.69% 58.24% 52.43% 54.36% 87.28% 91.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 31.75 39.31 34.92 34.84 36.03 36.31 44.02 -5.30%
  YoY % -19.23% 12.57% 0.23% -3.30% -0.77% -17.51% -
  Horiz. % 72.13% 89.30% 79.33% 79.15% 81.85% 82.49% 100.00%
EPS -0.55 3.52 1.36 0.64 -2.24 0.93 4.05 -
  YoY % -115.62% 158.82% 112.50% 128.57% -340.86% -77.04% -
  Horiz. % -13.58% 86.91% 33.58% 15.80% -55.31% 22.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.0764 1.0175 0.9160 0.9554 1.4457 1.4514 1.5810 -6.20%
  YoY % 5.79% 11.08% -4.12% -33.91% -0.39% -8.20% -
  Horiz. % 68.08% 64.36% 57.94% 60.43% 91.44% 91.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.7000 0.5450 0.4000 0.5000 1.2900 0.9300 0.7400 -
P/RPS 2.20 1.39 1.15 1.44 3.39 2.32 1.52 6.35%
  YoY % 58.27% 20.87% -20.14% -57.52% 46.12% 52.63% -
  Horiz. % 144.74% 91.45% 75.66% 94.74% 223.03% 152.63% 100.00%
P/EPS -127.27 15.49 29.47 78.13 -54.66 91.18 16.55 -
  YoY % -921.63% -47.44% -62.28% 242.94% -159.95% 450.94% -
  Horiz. % -769.00% 93.60% 178.07% 472.08% -330.27% 550.94% 100.00%
EY -0.79 6.46 3.39 1.28 -1.83 1.10 6.04 -
  YoY % -112.23% 90.56% 164.84% 169.95% -266.36% -81.79% -
  Horiz. % -13.08% 106.95% 56.13% 21.19% -30.30% 18.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.54 0.44 0.53 0.85 0.58 0.42 7.55%
  YoY % 20.37% 22.73% -16.98% -37.65% 46.55% 38.10% -
  Horiz. % 154.76% 128.57% 104.76% 126.19% 202.38% 138.10% 100.00%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 26/01/15 13/01/14 30/01/13 22/12/11 24/01/11 25/01/10 15/01/09 -
Price 0.8800 0.6900 0.3500 0.4700 0.8500 1.0000 0.8000 -
P/RPS 2.77 1.76 1.00 1.36 2.24 2.50 1.64 9.12%
  YoY % 57.39% 76.00% -26.47% -39.29% -10.40% 52.44% -
  Horiz. % 168.90% 107.32% 60.98% 82.93% 136.59% 152.44% 100.00%
P/EPS -160.00 19.61 25.78 73.44 -36.02 98.04 17.90 -
  YoY % -915.91% -23.93% -64.90% 303.89% -136.74% 447.71% -
  Horiz. % -893.85% 109.55% 144.02% 410.28% -201.23% 547.71% 100.00%
EY -0.63 5.10 3.88 1.36 -2.78 1.02 5.59 -
  YoY % -112.35% 31.44% 185.29% 148.92% -372.55% -81.75% -
  Horiz. % -11.27% 91.23% 69.41% 24.33% -49.73% 18.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.68 0.38 0.49 0.56 0.63 0.46 10.11%
  YoY % 20.59% 78.95% -22.45% -12.50% -11.11% 36.96% -
  Horiz. % 178.26% 147.83% 82.61% 106.52% 121.74% 136.96% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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