Highlights

[EUROSP] YoY Quarter Result on 2013-05-31 [#4]

Stock [EUROSP]: EUROSPAN HOLDINGS BHD
Announcement Date 29-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-May-2013  [#4]
Profit Trend QoQ -     301.09%    YoY -     124.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 12,064 11,542 14,691 14,887 15,949 13,820 15,905 -4.50%
  YoY % 4.52% -21.43% -1.32% -6.66% 15.41% -13.11% -
  Horiz. % 75.85% 72.57% 92.37% 93.60% 100.28% 86.89% 100.00%
PBT -719 -757 2,148 1,170 -4,503 -2,474 -15 90.48%
  YoY % 5.02% -135.24% 83.59% 125.98% -82.01% -16,393.33% -
  Horiz. % 4,793.33% 5,046.67% -14,320.00% -7,800.00% 30,020.00% 16,493.33% 100.00%
Tax 101 175 -507 -67 -3 311 178 -9.00%
  YoY % -42.29% 134.52% -656.72% -2,133.33% -100.96% 74.72% -
  Horiz. % 56.74% 98.31% -284.83% -37.64% -1.69% 174.72% 100.00%
NP -618 -582 1,641 1,103 -4,506 -2,163 163 -
  YoY % -6.19% -135.47% 48.78% 124.48% -108.32% -1,426.99% -
  Horiz. % -379.14% -357.06% 1,006.75% 676.69% -2,764.42% -1,326.99% 100.00%
NP to SH -618 -582 1,641 1,103 -4,506 -2,163 163 -
  YoY % -6.19% -135.47% 48.78% 124.48% -108.32% -1,426.99% -
  Horiz. % -379.14% -357.06% 1,006.75% 676.69% -2,764.42% -1,326.99% 100.00%
Tax Rate - % - % 23.60 % 5.73 % - % - % - % -
  YoY % 0.00% 0.00% 311.87% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 411.87% 100.00% - - -
Total Cost 12,682 12,124 13,050 13,784 20,455 15,983 15,742 -3.54%
  YoY % 4.60% -7.10% -5.33% -32.61% 27.98% 1.53% -
  Horiz. % 80.56% 77.02% 82.90% 87.56% 129.94% 101.53% 100.00%
Net Worth 47,197 47,152 47,752 42,075 38,832 42,613 41,666 2.10%
  YoY % 0.09% -1.26% 13.49% 8.35% -8.87% 2.27% -
  Horiz. % 113.27% 113.17% 114.61% 100.98% 93.20% 102.27% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - 3,333 -
  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 % - % - % - % - % - % - % 2,044.99 % -
  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%
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 47,197 47,152 47,752 42,075 38,832 42,613 41,666 2.10%
  YoY % 0.09% -1.26% 13.49% 8.35% -8.87% 2.27% -
  Horiz. % 113.27% 113.17% 114.61% 100.98% 93.20% 102.27% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,421 44,435 41,666 1.07%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.03% 6.64% -
  Horiz. % 106.61% 106.61% 106.61% 106.61% 106.61% 106.64% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -5.12 % -5.04 % 11.17 % 7.41 % -28.25 % -15.65 % 1.02 % -
  YoY % -1.59% -145.12% 50.74% 126.23% -80.51% -1,634.31% -
  Horiz. % -501.96% -494.12% 1,095.10% 726.47% -2,769.61% -1,534.31% 100.00%
ROE -1.31 % -1.23 % 3.44 % 2.62 % -11.60 % -5.08 % 0.39 % -
  YoY % -6.50% -135.76% 31.30% 122.59% -128.35% -1,402.56% -
  Horiz. % -335.90% -315.38% 882.05% 671.79% -2,974.36% -1,302.56% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 27.16 25.98 33.07 33.51 35.90 31.10 38.17 -5.51%
  YoY % 4.54% -21.44% -1.31% -6.66% 15.43% -18.52% -
  Horiz. % 71.16% 68.06% 86.64% 87.79% 94.05% 81.48% 100.00%
EPS -1.39 -1.31 3.69 2.48 -10.14 5.07 0.40 -
  YoY % -6.11% -135.50% 48.79% 124.46% -300.00% 1,167.50% -
  Horiz. % -347.50% -327.50% 922.50% 620.00% -2,535.00% 1,267.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 1.0625 1.0615 1.0750 0.9472 0.8742 0.9590 1.0000 1.01%
  YoY % 0.09% -1.26% 13.49% 8.35% -8.84% -4.10% -
  Horiz. % 106.25% 106.15% 107.50% 94.72% 87.42% 95.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 27.16 25.98 33.07 33.51 35.90 31.11 35.81 -4.50%
  YoY % 4.54% -21.44% -1.31% -6.66% 15.40% -13.12% -
  Horiz. % 75.84% 72.55% 92.35% 93.58% 100.25% 86.88% 100.00%
EPS -1.39 -1.31 3.69 2.48 -10.14 -4.87 0.37 -
  YoY % -6.11% -135.50% 48.79% 124.46% -108.21% -1,416.22% -
  Horiz. % -375.68% -354.05% 997.30% 670.27% -2,740.54% -1,316.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
  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 1.0625 1.0615 1.0750 0.9472 0.8742 0.9593 0.9380 2.10%
  YoY % 0.09% -1.26% 13.49% 8.35% -8.87% 2.27% -
  Horiz. % 113.27% 113.17% 114.61% 100.98% 93.20% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.8000 0.8300 0.8000 0.4150 0.4900 0.6300 1.0400 -
P/RPS 2.95 3.19 2.42 1.24 1.36 2.03 2.72 1.36%
  YoY % -7.52% 31.82% 95.16% -8.82% -33.00% -25.37% -
  Horiz. % 108.46% 117.28% 88.97% 45.59% 50.00% 74.63% 100.00%
P/EPS -57.50 -63.35 21.66 16.71 -4.83 -12.94 265.85 -
  YoY % 9.23% -392.47% 29.62% 445.96% 62.67% -104.87% -
  Horiz. % -21.63% -23.83% 8.15% 6.29% -1.82% -4.87% 100.00%
EY -1.74 -1.58 4.62 5.98 -20.70 -7.73 0.38 -
  YoY % -10.13% -134.20% -22.74% 128.89% -167.79% -2,134.21% -
  Horiz. % -457.89% -415.79% 1,215.79% 1,573.68% -5,447.37% -2,034.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
  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 0.75 0.78 0.74 0.44 0.56 0.66 1.04 -5.30%
  YoY % -3.85% 5.41% 68.18% -21.43% -15.15% -36.54% -
  Horiz. % 72.12% 75.00% 71.15% 42.31% 53.85% 63.46% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 25/07/16 22/07/15 18/07/14 29/07/13 30/07/12 25/07/11 28/07/10 -
Price 0.7800 0.7800 0.8800 0.4200 0.4700 0.5600 1.0300 -
P/RPS 2.87 3.00 2.66 1.25 1.31 1.80 2.70 1.02%
  YoY % -4.33% 12.78% 112.80% -4.58% -27.22% -33.33% -
  Horiz. % 106.30% 111.11% 98.52% 46.30% 48.52% 66.67% 100.00%
P/EPS -56.07 -59.53 23.82 16.91 -4.63 -11.50 263.29 -
  YoY % 5.81% -349.92% 40.86% 465.23% 59.74% -104.37% -
  Horiz. % -21.30% -22.61% 9.05% 6.42% -1.76% -4.37% 100.00%
EY -1.78 -1.68 4.20 5.91 -21.58 -8.69 0.38 -
  YoY % -5.95% -140.00% -28.93% 127.39% -148.33% -2,386.84% -
  Horiz. % -468.42% -442.11% 1,105.26% 1,555.26% -5,678.95% -2,286.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
  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 0.73 0.73 0.82 0.44 0.54 0.58 1.03 -5.57%
  YoY % 0.00% -10.98% 86.36% -18.52% -6.90% -43.69% -
  Horiz. % 70.87% 70.87% 79.61% 42.72% 52.43% 56.31% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
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