[EUROSP] YoY Quarter Result on 2012-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 11,542 14,691 14,887 15,949 13,820 15,905 14,477 -3.70% YoY % -21.43% -1.32% -6.66% 15.41% -13.11% 9.86% - Horiz. % 79.73% 101.48% 102.83% 110.17% 95.46% 109.86% 100.00%
PBT -757 2,148 1,170 -4,503 -2,474 -15 -37 65.34% YoY % -135.24% 83.59% 125.98% -82.01% -16,393.33% 59.46% - Horiz. % 2,045.95% -5,805.41% -3,162.16% 12,170.27% 6,686.49% 40.54% 100.00%
Tax 175 -507 -67 -3 311 178 143 3.42% YoY % 134.52% -656.72% -2,133.33% -100.96% 74.72% 24.48% - Horiz. % 122.38% -354.55% -46.85% -2.10% 217.48% 124.48% 100.00%
NP -582 1,641 1,103 -4,506 -2,163 163 106 - YoY % -135.47% 48.78% 124.48% -108.32% -1,426.99% 53.77% - Horiz. % -549.06% 1,548.11% 1,040.57% -4,250.94% -2,040.57% 153.77% 100.00%
NP to SH -582 1,641 1,103 -4,506 -2,163 163 106 - YoY % -135.47% 48.78% 124.48% -108.32% -1,426.99% 53.77% - Horiz. % -549.06% 1,548.11% 1,040.57% -4,250.94% -2,040.57% 153.77% 100.00%
Tax Rate - % 23.60 % 5.73 % - % - % - % - % - YoY % 0.00% 311.87% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 411.87% 100.00% - - - -
Total Cost 12,124 13,050 13,784 20,455 15,983 15,742 14,371 -2.79% YoY % -7.10% -5.33% -32.61% 27.98% 1.53% 9.54% - Horiz. % 84.36% 90.81% 95.92% 142.34% 111.22% 109.54% 100.00%
Net Worth 47,152 47,752 42,075 38,832 42,613 41,666 40,370 2.62% YoY % -1.26% 13.49% 8.35% -8.87% 2.27% 3.21% - Horiz. % 116.80% 118.29% 104.22% 96.19% 105.56% 103.21% 100.00%
Dividend 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - 3,333 3,229 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.21% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.21% 100.00%
Div Payout % - % - % - % - % - % 2,044.99 % 3,046.82 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -32.88% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 67.12% 100.00%
Equity 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 47,152 47,752 42,075 38,832 42,613 41,666 40,370 2.62% YoY % -1.26% 13.49% 8.35% -8.87% 2.27% 3.21% - Horiz. % 116.80% 118.29% 104.22% 96.19% 105.56% 103.21% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,435 41,666 40,370 1.61% YoY % 0.00% 0.00% 0.00% -0.03% 6.64% 3.21% - Horiz. % 110.03% 110.03% 110.03% 110.03% 110.07% 103.21% 100.00%
Ratio Analysis 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin -5.04 % 11.17 % 7.41 % -28.25 % -15.65 % 1.02 % 0.73 % - YoY % -145.12% 50.74% 126.23% -80.51% -1,634.31% 39.73% - Horiz. % -690.41% 1,530.14% 1,015.07% -3,869.86% -2,143.84% 139.73% 100.00%
ROE -1.23 % 3.44 % 2.62 % -11.60 % -5.08 % 0.39 % 0.26 % - YoY % -135.76% 31.30% 122.59% -128.35% -1,402.56% 50.00% - Horiz. % -473.08% 1,323.08% 1,007.69% -4,461.54% -1,953.85% 150.00% 100.00%
Per Share 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 25.98 33.07 33.51 35.90 31.10 38.17 35.86 -5.23% YoY % -21.44% -1.31% -6.66% 15.43% -18.52% 6.44% - Horiz. % 72.45% 92.22% 93.45% 100.11% 86.73% 106.44% 100.00%
EPS -1.31 3.69 2.48 -10.14 5.07 0.40 0.26 - YoY % -135.50% 48.79% 124.46% -300.00% 1,167.50% 53.85% - Horiz. % -503.85% 1,419.23% 953.85% -3,900.00% 1,950.00% 153.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 - 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% 100.00%
NAPS 1.0615 1.0750 0.9472 0.8742 0.9590 1.0000 1.0000 1.00% YoY % -1.26% 13.49% 8.35% -8.84% -4.10% 0.00% - Horiz. % 106.15% 107.50% 94.72% 87.42% 95.90% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 25.98 33.07 33.51 35.90 31.11 35.81 32.59 -3.71% YoY % -21.44% -1.31% -6.66% 15.40% -13.12% 9.88% - Horiz. % 79.72% 101.47% 102.82% 110.16% 95.46% 109.88% 100.00%
EPS -1.31 3.69 2.48 -10.14 -4.87 0.37 0.24 - YoY % -135.50% 48.79% 124.46% -108.21% -1,416.22% 54.17% - Horiz. % -545.83% 1,537.50% 1,033.33% -4,225.00% -2,029.17% 154.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 7.27 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.16% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.16% 100.00%
NAPS 1.0615 1.0750 0.9472 0.8742 0.9593 0.9380 0.9088 2.62% YoY % -1.26% 13.49% 8.35% -8.87% 2.27% 3.21% - Horiz. % 116.80% 118.29% 104.23% 96.19% 105.56% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.8300 0.8000 0.4150 0.4900 0.6300 1.0400 0.8000 -
P/RPS 3.19 2.42 1.24 1.36 2.03 2.72 2.23 6.15% YoY % 31.82% 95.16% -8.82% -33.00% -25.37% 21.97% - Horiz. % 143.05% 108.52% 55.61% 60.99% 91.03% 121.97% 100.00%
P/EPS -63.35 21.66 16.71 -4.83 -12.94 265.85 304.68 - YoY % -392.47% 29.62% 445.96% 62.67% -104.87% -12.74% - Horiz. % -20.79% 7.11% 5.48% -1.59% -4.25% 87.26% 100.00%
EY -1.58 4.62 5.98 -20.70 -7.73 0.38 0.33 - YoY % -134.20% -22.74% 128.89% -167.79% -2,134.21% 15.15% - Horiz. % -478.79% 1,400.00% 1,812.12% -6,272.73% -2,342.42% 115.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.69 10.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.10% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 76.90% 100.00%
P/NAPS 0.78 0.74 0.44 0.56 0.66 1.04 0.80 -0.42% YoY % 5.41% 68.18% -21.43% -15.15% -36.54% 30.00% - Horiz. % 97.50% 92.50% 55.00% 70.00% 82.50% 130.00% 100.00%
Price Multiplier on Announcement Date 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 22/07/15 18/07/14 29/07/13 30/07/12 25/07/11 28/07/10 27/07/09 -
Price 0.7800 0.8800 0.4200 0.4700 0.5600 1.0300 0.8200 -
P/RPS 3.00 2.66 1.25 1.31 1.80 2.70 2.29 4.60% YoY % 12.78% 112.80% -4.58% -27.22% -33.33% 17.90% - Horiz. % 131.00% 116.16% 54.59% 57.21% 78.60% 117.90% 100.00%
P/EPS -59.53 23.82 16.91 -4.63 -11.50 263.29 312.30 - YoY % -349.92% 40.86% 465.23% 59.74% -104.37% -15.69% - Horiz. % -19.06% 7.63% 5.41% -1.48% -3.68% 84.31% 100.00%
EY -1.68 4.20 5.91 -21.58 -8.69 0.38 0.32 - YoY % -140.00% -28.93% 127.39% -148.33% -2,386.84% 18.75% - Horiz. % -525.00% 1,312.50% 1,846.88% -6,743.75% -2,715.62% 118.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.77 9.76 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.39% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.61% 100.00%
P/NAPS 0.73 0.82 0.44 0.54 0.58 1.03 0.82 -1.92% YoY % -10.98% 86.36% -18.52% -6.90% -43.69% 25.61% - Horiz. % 89.02% 100.00% 53.66% 65.85% 70.73% 125.61% 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_20120531.pdf 
