Highlights

[EUROSP] YoY Quarter Result on 2012-05-31 [#4]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 30-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend QoQ -     -386.82%    YoY -     -108.32%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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