[EUROSP] YoY Quarter Result on 2014-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 15,298 13,093 15,534 15,160 17,118 17,818 16,790 -1.54% YoY % 16.84% -15.71% 2.47% -11.44% -3.93% 6.12% - Horiz. % 91.11% 77.98% 92.52% 90.29% 101.95% 106.12% 100.00%
PBT 270 641 -464 489 1,444 1,534 -1,161 - YoY % -57.88% 238.15% -194.89% -66.14% -5.87% 232.13% - Horiz. % -23.26% -55.21% 39.97% -42.12% -124.38% -132.13% 100.00%
Tax -92 -62 113 -117 116 -278 461 - YoY % -48.39% -154.87% 196.58% -200.86% 141.73% -160.30% - Horiz. % -19.96% -13.45% 24.51% -25.38% 25.16% -60.30% 100.00%
NP 178 579 -351 372 1,560 1,256 -700 - YoY % -69.26% 264.96% -194.35% -76.15% 24.20% 279.43% - Horiz. % -25.43% -82.71% 50.14% -53.14% -222.86% -179.43% 100.00%
NP to SH 178 579 -351 372 1,560 1,256 -700 - YoY % -69.26% 264.96% -194.35% -76.15% 24.20% 279.43% - Horiz. % -25.43% -82.71% 50.14% -53.14% -222.86% -179.43% 100.00%
Tax Rate 34.07 % 9.67 % - % 23.93 % -8.03 % 18.12 % - % - YoY % 252.33% 0.00% 0.00% 398.01% -144.32% 0.00% - Horiz. % 188.02% 53.37% 0.00% 132.06% -44.32% 100.00% -
Total Cost 15,120 12,514 15,885 14,788 15,558 16,562 17,490 -2.40% YoY % 20.82% -21.22% 7.42% -4.95% -6.06% -5.31% - Horiz. % 86.45% 71.55% 90.82% 84.55% 88.95% 94.69% 100.00%
Net Worth 48,458 47,872 46,570 48,121 43,634 40,089 41,791 2.50% YoY % 1.22% 2.79% -3.22% 10.28% 8.84% -4.07% - Horiz. % 115.95% 114.55% 111.44% 115.15% 104.41% 95.93% 100.00%
Dividend 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 48,458 47,872 46,570 48,121 43,634 40,089 41,791 2.50% YoY % 1.22% 2.79% -3.22% 10.28% 8.84% -4.07% - Horiz. % 115.95% 114.55% 111.44% 115.15% 104.41% 95.93% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,303 0.04% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.26% - Horiz. % 100.26% 100.26% 100.26% 100.26% 100.26% 100.26% 100.00%
Ratio Analysis 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 1.16 % 4.42 % -2.26 % 2.45 % 9.11 % 7.05 % -4.17 % - YoY % -73.76% 295.58% -192.24% -73.11% 29.22% 269.06% - Horiz. % -27.82% -106.00% 54.20% -58.75% -218.47% -169.06% 100.00%
ROE 0.37 % 1.21 % -0.75 % 0.77 % 3.58 % 3.13 % -1.67 % - YoY % -69.42% 261.33% -197.40% -78.49% 14.38% 287.43% - Horiz. % -22.16% -72.46% 44.91% -46.11% -214.37% -187.43% 100.00%
Per Share 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 34.44 29.47 34.97 34.13 38.54 40.11 37.90 -1.58% YoY % 16.86% -15.73% 2.46% -11.44% -3.91% 5.83% - Horiz. % 90.87% 77.76% 92.27% 90.05% 101.69% 105.83% 100.00%
EPS 0.40 1.30 -0.79 0.84 3.51 2.83 -1.58 - YoY % -69.23% 264.56% -194.05% -76.07% 24.03% 279.11% - Horiz. % -25.32% -82.28% 50.00% -53.16% -222.15% -179.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0909 1.0777 1.0484 1.0833 0.9823 0.9025 0.9433 2.45% YoY % 1.22% 2.79% -3.22% 10.28% 8.84% -4.33% - Horiz. % 115.65% 114.25% 111.14% 114.84% 104.13% 95.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 34.44 29.47 34.97 34.13 38.54 40.11 37.80 -1.54% YoY % 16.86% -15.73% 2.46% -11.44% -3.91% 6.11% - Horiz. % 91.11% 77.96% 92.51% 90.29% 101.96% 106.11% 100.00%
EPS 0.40 1.30 -0.79 0.84 3.51 2.83 -1.58 - YoY % -69.23% 264.56% -194.05% -76.07% 24.03% 279.11% - Horiz. % -25.32% -82.28% 50.00% -53.16% -222.15% -179.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0909 1.0777 1.0484 1.0833 0.9823 0.9025 0.9408 2.50% YoY % 1.22% 2.79% -3.22% 10.28% 8.84% -4.07% - Horiz. % 115.95% 114.55% 111.44% 115.15% 104.41% 95.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.7300 0.7800 0.6800 1.0100 0.4750 0.3600 0.4700 -
P/RPS 2.12 2.65 1.94 2.96 1.23 0.90 1.24 9.34% YoY % -20.00% 36.60% -34.46% 140.65% 36.67% -27.42% - Horiz. % 170.97% 213.71% 156.45% 238.71% 99.19% 72.58% 100.00%
P/EPS 182.18 59.84 -86.06 120.61 13.53 12.73 -29.75 - YoY % 204.45% 169.53% -171.35% 791.43% 6.28% 142.79% - Horiz. % -612.37% -201.14% 289.28% -405.41% -45.48% -42.79% 100.00%
EY 0.55 1.67 -1.16 0.83 7.39 7.85 -3.36 - YoY % -67.07% 243.97% -239.76% -88.77% -5.86% 333.63% - Horiz. % -16.37% -49.70% 34.52% -24.70% -219.94% -233.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.72 0.65 0.93 0.48 0.40 0.50 4.99% YoY % -6.94% 10.77% -30.11% 93.75% 20.00% -20.00% - Horiz. % 134.00% 144.00% 130.00% 186.00% 96.00% 80.00% 100.00%
Price Multiplier on Announcement Date 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/10/17 28/10/16 26/10/15 29/09/14 28/10/13 29/10/12 31/10/11 -
Price 0.7100 0.7200 0.7100 0.9450 0.4750 0.3900 0.5500 -
P/RPS 2.06 2.44 2.03 2.77 1.23 0.97 1.45 6.02% YoY % -15.57% 20.20% -26.71% 125.20% 26.80% -33.10% - Horiz. % 142.07% 168.28% 140.00% 191.03% 84.83% 66.90% 100.00%
P/EPS 177.18 55.24 -89.85 112.84 13.53 13.79 -34.81 - YoY % 220.75% 161.48% -179.63% 734.00% -1.89% 139.62% - Horiz. % -508.99% -158.69% 258.12% -324.16% -38.87% -39.62% 100.00%
EY 0.56 1.81 -1.11 0.89 7.39 7.25 -2.87 - YoY % -69.06% 263.06% -224.72% -87.96% 1.93% 352.61% - Horiz. % -19.51% -63.07% 38.68% -31.01% -257.49% -252.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.65 0.67 0.68 0.87 0.48 0.43 0.58 1.92% YoY % -2.99% -1.47% -21.84% 81.25% 11.63% -25.86% - Horiz. % 112.07% 115.52% 117.24% 150.00% 82.76% 74.14% 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_20140831.pdf 
