[EUROSP] YoY Quarter Result on 2012-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 15,534 15,160 17,118 17,818 16,790 20,170 14,637 1.00% YoY % 2.47% -11.44% -3.93% 6.12% -16.76% 37.80% - Horiz. % 106.13% 103.57% 116.95% 121.73% 114.71% 137.80% 100.00%
PBT -464 489 1,444 1,534 -1,161 -43 491 - YoY % -194.89% -66.14% -5.87% 232.13% -2,600.00% -108.76% - Horiz. % -94.50% 99.59% 294.09% 312.42% -236.46% -8.76% 100.00%
Tax 113 -117 116 -278 461 -14 92 3.48% YoY % 196.58% -200.86% 141.73% -160.30% 3,392.86% -115.22% - Horiz. % 122.83% -127.17% 126.09% -302.17% 501.09% -15.22% 100.00%
NP -351 372 1,560 1,256 -700 -57 583 - YoY % -194.35% -76.15% 24.20% 279.43% -1,128.07% -109.78% - Horiz. % -60.21% 63.81% 267.58% 215.44% -120.07% -9.78% 100.00%
NP to SH -351 372 1,560 1,256 -700 -57 583 - YoY % -194.35% -76.15% 24.20% 279.43% -1,128.07% -109.78% - Horiz. % -60.21% 63.81% 267.58% 215.44% -120.07% -9.78% 100.00%
Tax Rate - % 23.93 % -8.03 % 18.12 % - % - % -18.74 % - YoY % 0.00% 398.01% -144.32% 0.00% 0.00% 0.00% - Horiz. % 0.00% -127.69% 42.85% -96.69% 0.00% 0.00% 100.00%
Total Cost 15,885 14,788 15,558 16,562 17,490 20,227 14,054 2.06% YoY % 7.42% -4.95% -6.06% -5.31% -13.53% 43.92% - Horiz. % 113.03% 105.22% 110.70% 117.85% 124.45% 143.92% 100.00%
Net Worth 46,570 48,121 43,634 40,089 41,791 64,491 67,137 -5.91% YoY % -3.22% 10.28% 8.84% -4.07% -35.20% -3.94% - Horiz. % 69.37% 71.68% 64.99% 59.71% 62.25% 96.06% 100.00%
Dividend 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - 16,285 - - 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% -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 46,570 48,121 43,634 40,089 41,791 64,491 67,137 -5.91% YoY % -3.22% 10.28% 8.84% -4.07% -35.20% -3.94% - Horiz. % 69.37% 71.68% 64.99% 59.71% 62.25% 96.06% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,303 40,714 40,206 1.67% YoY % 0.00% 0.00% 0.00% 0.26% 8.82% 1.26% - Horiz. % 110.48% 110.48% 110.48% 110.48% 110.19% 101.26% 100.00%
Ratio Analysis 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin -2.26 % 2.45 % 9.11 % 7.05 % -4.17 % -0.28 % 3.98 % - YoY % -192.24% -73.11% 29.22% 269.06% -1,389.29% -107.04% - Horiz. % -56.78% 61.56% 228.89% 177.14% -104.77% -7.04% 100.00%
ROE -0.75 % 0.77 % 3.58 % 3.13 % -1.67 % -0.09 % 0.87 % - YoY % -197.40% -78.49% 14.38% 287.43% -1,755.56% -110.34% - Horiz. % -86.21% 88.51% 411.49% 359.77% -191.95% -10.34% 100.00%
Per Share 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 34.97 34.13 38.54 40.11 37.90 49.54 36.40 -0.67% YoY % 2.46% -11.44% -3.91% 5.83% -23.50% 36.10% - Horiz. % 96.07% 93.76% 105.88% 110.19% 104.12% 136.10% 100.00%
EPS -0.79 0.84 3.51 2.83 -1.58 -0.14 1.45 - YoY % -194.05% -76.07% 24.03% 279.11% -1,028.57% -109.66% - Horiz. % -54.48% 57.93% 242.07% 195.17% -108.97% -9.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 40.00 0.00 - 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% -
NAPS 1.0484 1.0833 0.9823 0.9025 0.9433 1.5840 1.6698 -7.46% YoY % -3.22% 10.28% 8.84% -4.33% -40.45% -5.14% - Horiz. % 62.79% 64.88% 58.83% 54.05% 56.49% 94.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 34.97 34.13 38.54 40.11 37.80 45.41 32.95 1.00% YoY % 2.46% -11.44% -3.91% 6.11% -16.76% 37.81% - Horiz. % 106.13% 103.58% 116.97% 121.73% 114.72% 137.81% 100.00%
EPS -0.79 0.84 3.51 2.83 -1.58 -0.13 1.31 - YoY % -194.05% -76.07% 24.03% 279.11% -1,115.38% -109.92% - Horiz. % -60.31% 64.12% 267.94% 216.03% -120.61% -9.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 36.66 0.00 - 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% -
NAPS 1.0484 1.0833 0.9823 0.9025 0.9408 1.4518 1.5114 -5.91% YoY % -3.22% 10.28% 8.84% -4.07% -35.20% -3.94% - Horiz. % 69.37% 71.68% 64.99% 59.71% 62.25% 96.06% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.6800 1.0100 0.4750 0.3600 0.4700 1.0200 0.9000 -
P/RPS 1.94 2.96 1.23 0.90 1.24 2.06 2.47 -3.94% YoY % -34.46% 140.65% 36.67% -27.42% -39.81% -16.60% - Horiz. % 78.54% 119.84% 49.80% 36.44% 50.20% 83.40% 100.00%
P/EPS -86.06 120.61 13.53 12.73 -29.75 -728.57 62.07 - YoY % -171.35% 791.43% 6.28% 142.79% 95.92% -1,273.79% - Horiz. % -138.65% 194.31% 21.80% 20.51% -47.93% -1,173.79% 100.00%
EY -1.16 0.83 7.39 7.85 -3.36 -0.14 1.61 - YoY % -239.76% -88.77% -5.86% 333.63% -2,300.00% -108.70% - Horiz. % -72.05% 51.55% 459.01% 487.58% -208.70% -8.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 39.22 0.00 - 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% -
P/NAPS 0.65 0.93 0.48 0.40 0.50 0.64 0.54 3.14% YoY % -30.11% 93.75% 20.00% -20.00% -21.87% 18.52% - Horiz. % 120.37% 172.22% 88.89% 74.07% 92.59% 118.52% 100.00%
Price Multiplier on Announcement Date 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 26/10/15 29/09/14 28/10/13 29/10/12 31/10/11 25/10/10 26/10/09 -
Price 0.7100 0.9450 0.4750 0.3900 0.5500 1.1600 1.1500 -
P/RPS 2.03 2.77 1.23 0.97 1.45 2.34 3.16 -7.11% YoY % -26.71% 125.20% 26.80% -33.10% -38.03% -25.95% - Horiz. % 64.24% 87.66% 38.92% 30.70% 45.89% 74.05% 100.00%
P/EPS -89.85 112.84 13.53 13.79 -34.81 -828.57 79.31 - YoY % -179.63% 734.00% -1.89% 139.62% 95.80% -1,144.72% - Horiz. % -113.29% 142.28% 17.06% 17.39% -43.89% -1,044.72% 100.00%
EY -1.11 0.89 7.39 7.25 -2.87 -0.12 1.26 - YoY % -224.72% -87.96% 1.93% 352.61% -2,291.67% -109.52% - Horiz. % -88.10% 70.63% 586.51% 575.40% -227.78% -9.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 34.48 0.00 - 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% -
P/NAPS 0.68 0.87 0.48 0.43 0.58 0.73 0.69 -0.24% YoY % -21.84% 81.25% 11.63% -25.86% -20.55% 5.80% - Horiz. % 98.55% 126.09% 69.57% 62.32% 84.06% 105.80% 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_20120831.pdf 
