Highlights

[EUROSP] YoY Quarter Result on 2012-08-31 [#1]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-Aug-2012  [#1]
Profit Trend QoQ -     127.87%    YoY -     279.43%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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
 
 

2116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.830.00 
 KOTRA 2.850.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.370.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.500.00 
 3A 0.7950.00 
 M3TECH 0.050.00 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
PARTNERS & BROKERS