Highlights

[EUROSP] YoY Quarter Result on 2013-08-31 [#1]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 28-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-Aug-2013  [#1]
Profit Trend QoQ -     41.43%    YoY -     24.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 13,093 15,534 15,160 17,118 17,818 16,790 20,170 -6.94%
  YoY % -15.71% 2.47% -11.44% -3.93% 6.12% -16.76% -
  Horiz. % 64.91% 77.02% 75.16% 84.87% 88.34% 83.24% 100.00%
PBT 641 -464 489 1,444 1,534 -1,161 -43 -
  YoY % 238.15% -194.89% -66.14% -5.87% 232.13% -2,600.00% -
  Horiz. % -1,490.70% 1,079.07% -1,137.21% -3,358.14% -3,567.44% 2,700.00% 100.00%
Tax -62 113 -117 116 -278 461 -14 28.12%
  YoY % -154.87% 196.58% -200.86% 141.73% -160.30% 3,392.86% -
  Horiz. % 442.86% -807.14% 835.71% -828.57% 1,985.71% -3,292.86% 100.00%
NP 579 -351 372 1,560 1,256 -700 -57 -
  YoY % 264.96% -194.35% -76.15% 24.20% 279.43% -1,128.07% -
  Horiz. % -1,015.79% 615.79% -652.63% -2,736.84% -2,203.51% 1,228.07% 100.00%
NP to SH 579 -351 372 1,560 1,256 -700 -57 -
  YoY % 264.96% -194.35% -76.15% 24.20% 279.43% -1,128.07% -
  Horiz. % -1,015.79% 615.79% -652.63% -2,736.84% -2,203.51% 1,228.07% 100.00%
Tax Rate 9.67 % - % 23.93 % -8.03 % 18.12 % - % - % -
  YoY % 0.00% 0.00% 398.01% -144.32% 0.00% 0.00% -
  Horiz. % 53.37% 0.00% 132.06% -44.32% 100.00% - -
Total Cost 12,514 15,885 14,788 15,558 16,562 17,490 20,227 -7.68%
  YoY % -21.22% 7.42% -4.95% -6.06% -5.31% -13.53% -
  Horiz. % 61.87% 78.53% 73.11% 76.92% 81.88% 86.47% 100.00%
Net Worth 47,872 46,570 48,121 43,634 40,089 41,791 64,491 -4.84%
  YoY % 2.79% -3.22% 10.28% 8.84% -4.07% -35.20% -
  Horiz. % 74.23% 72.21% 74.62% 67.66% 62.16% 64.80% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 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% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 47,872 46,570 48,121 43,634 40,089 41,791 64,491 -4.84%
  YoY % 2.79% -3.22% 10.28% 8.84% -4.07% -35.20% -
  Horiz. % 74.23% 72.21% 74.62% 67.66% 62.16% 64.80% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,421 44,303 40,714 1.46%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.26% 8.82% -
  Horiz. % 109.10% 109.10% 109.10% 109.10% 109.10% 108.82% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 4.42 % -2.26 % 2.45 % 9.11 % 7.05 % -4.17 % -0.28 % -
  YoY % 295.58% -192.24% -73.11% 29.22% 269.06% -1,389.29% -
  Horiz. % -1,578.57% 807.14% -875.00% -3,253.57% -2,517.86% 1,489.29% 100.00%
ROE 1.21 % -0.75 % 0.77 % 3.58 % 3.13 % -1.67 % -0.09 % -
  YoY % 261.33% -197.40% -78.49% 14.38% 287.43% -1,755.56% -
  Horiz. % -1,344.44% 833.33% -855.56% -3,977.78% -3,477.78% 1,855.56% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 29.47 34.97 34.13 38.54 40.11 37.90 49.54 -8.29%
  YoY % -15.73% 2.46% -11.44% -3.91% 5.83% -23.50% -
  Horiz. % 59.49% 70.59% 68.89% 77.80% 80.96% 76.50% 100.00%
EPS 1.30 -0.79 0.84 3.51 2.83 -1.58 -0.14 -
  YoY % 264.56% -194.05% -76.07% 24.03% 279.11% -1,028.57% -
  Horiz. % -928.57% 564.29% -600.00% -2,507.14% -2,021.43% 1,128.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 40.00 -
  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 1.0777 1.0484 1.0833 0.9823 0.9025 0.9433 1.5840 -6.21%
  YoY % 2.79% -3.22% 10.28% 8.84% -4.33% -40.45% -
  Horiz. % 68.04% 66.19% 68.39% 62.01% 56.98% 59.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 29.47 34.97 34.13 38.54 40.11 37.80 45.41 -6.95%
  YoY % -15.73% 2.46% -11.44% -3.91% 6.11% -16.76% -
  Horiz. % 64.90% 77.01% 75.16% 84.87% 88.33% 83.24% 100.00%
EPS 1.30 -0.79 0.84 3.51 2.83 -1.58 -0.13 -
  YoY % 264.56% -194.05% -76.07% 24.03% 279.11% -1,115.38% -
  Horiz. % -1,000.00% 607.69% -646.15% -2,700.00% -2,176.92% 1,215.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 36.66 -
  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 1.0777 1.0484 1.0833 0.9823 0.9025 0.9408 1.4518 -4.84%
  YoY % 2.79% -3.22% 10.28% 8.84% -4.07% -35.20% -
  Horiz. % 74.23% 72.21% 74.62% 67.66% 62.16% 64.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.7800 0.6800 1.0100 0.4750 0.3600 0.4700 1.0200 -
P/RPS 2.65 1.94 2.96 1.23 0.90 1.24 2.06 4.28%
  YoY % 36.60% -34.46% 140.65% 36.67% -27.42% -39.81% -
  Horiz. % 128.64% 94.17% 143.69% 59.71% 43.69% 60.19% 100.00%
P/EPS 59.84 -86.06 120.61 13.53 12.73 -29.75 -728.57 -
  YoY % 169.53% -171.35% 791.43% 6.28% 142.79% 95.92% -
  Horiz. % -8.21% 11.81% -16.55% -1.86% -1.75% 4.08% 100.00%
EY 1.67 -1.16 0.83 7.39 7.85 -3.36 -0.14 -
  YoY % 243.97% -239.76% -88.77% -5.86% 333.63% -2,300.00% -
  Horiz. % -1,192.86% 828.57% -592.86% -5,278.57% -5,607.14% 2,400.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 39.22 -
  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 0.72 0.65 0.93 0.48 0.40 0.50 0.64 1.98%
  YoY % 10.77% -30.11% 93.75% 20.00% -20.00% -21.87% -
  Horiz. % 112.50% 101.56% 145.31% 75.00% 62.50% 78.12% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 28/10/16 26/10/15 29/09/14 28/10/13 29/10/12 31/10/11 25/10/10 -
Price 0.7200 0.7100 0.9450 0.4750 0.3900 0.5500 1.1600 -
P/RPS 2.44 2.03 2.77 1.23 0.97 1.45 2.34 0.70%
  YoY % 20.20% -26.71% 125.20% 26.80% -33.10% -38.03% -
  Horiz. % 104.27% 86.75% 118.38% 52.56% 41.45% 61.97% 100.00%
P/EPS 55.24 -89.85 112.84 13.53 13.79 -34.81 -828.57 -
  YoY % 161.48% -179.63% 734.00% -1.89% 139.62% 95.80% -
  Horiz. % -6.67% 10.84% -13.62% -1.63% -1.66% 4.20% 100.00%
EY 1.81 -1.11 0.89 7.39 7.25 -2.87 -0.12 -
  YoY % 263.06% -224.72% -87.96% 1.93% 352.61% -2,291.67% -
  Horiz. % -1,508.33% 925.00% -741.67% -6,158.33% -6,041.67% 2,391.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 34.48 -
  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 0.67 0.68 0.87 0.48 0.43 0.58 0.73 -1.42%
  YoY % -1.47% -21.84% 81.25% 11.63% -25.86% -20.55% -
  Horiz. % 91.78% 93.15% 119.18% 65.75% 58.90% 79.45% 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