[EUROSP] YoY Quarter Result on 2014-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 14,052 12,064 11,542 14,691 14,887 15,949 13,820 0.28% YoY % 16.48% 4.52% -21.43% -1.32% -6.66% 15.41% - Horiz. % 101.68% 87.29% 83.52% 106.30% 107.72% 115.41% 100.00%
PBT 604 -719 -757 2,148 1,170 -4,503 -2,474 - YoY % 184.01% 5.02% -135.24% 83.59% 125.98% -82.01% - Horiz. % -24.41% 29.06% 30.60% -86.82% -47.29% 182.01% 100.00%
Tax -215 101 175 -507 -67 -3 311 - YoY % -312.87% -42.29% 134.52% -656.72% -2,133.33% -100.96% - Horiz. % -69.13% 32.48% 56.27% -163.02% -21.54% -0.96% 100.00%
NP 389 -618 -582 1,641 1,103 -4,506 -2,163 - YoY % 162.94% -6.19% -135.47% 48.78% 124.48% -108.32% - Horiz. % -17.98% 28.57% 26.91% -75.87% -50.99% 208.32% 100.00%
NP to SH 389 -618 -582 1,641 1,103 -4,506 -2,163 - YoY % 162.94% -6.19% -135.47% 48.78% 124.48% -108.32% - Horiz. % -17.98% 28.57% 26.91% -75.87% -50.99% 208.32% 100.00%
Tax Rate 35.60 % - % - % 23.60 % 5.73 % - % - % - YoY % 0.00% 0.00% 0.00% 311.87% 0.00% 0.00% - Horiz. % 621.29% 0.00% 0.00% 411.87% 100.00% - -
Total Cost 13,663 12,682 12,124 13,050 13,784 20,455 15,983 -2.58% YoY % 7.74% 4.60% -7.10% -5.33% -32.61% 27.98% - Horiz. % 85.48% 79.35% 75.86% 81.65% 86.24% 127.98% 100.00%
Net Worth 48,361 47,197 47,152 47,752 42,075 38,832 42,613 2.13% YoY % 2.47% 0.09% -1.26% 13.49% 8.35% -8.87% - Horiz. % 113.49% 110.76% 110.65% 112.06% 98.74% 91.13% 100.00%
Dividend 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 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 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 48,361 47,197 47,152 47,752 42,075 38,832 42,613 2.13% YoY % 2.47% 0.09% -1.26% 13.49% 8.35% -8.87% - Horiz. % 113.49% 110.76% 110.65% 112.06% 98.74% 91.13% 100.00%
NOSH 44,421 44,421 44,421 44,421 44,421 44,421 44,435 -0.01% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.03% - Horiz. % 99.97% 99.97% 99.97% 99.97% 99.97% 99.97% 100.00%
Ratio Analysis 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 2.77 % -5.12 % -5.04 % 11.17 % 7.41 % -28.25 % -15.65 % - YoY % 154.10% -1.59% -145.12% 50.74% 126.23% -80.51% - Horiz. % -17.70% 32.72% 32.20% -71.37% -47.35% 180.51% 100.00%
ROE 0.80 % -1.31 % -1.23 % 3.44 % 2.62 % -11.60 % -5.08 % - YoY % 161.07% -6.50% -135.76% 31.30% 122.59% -128.35% - Horiz. % -15.75% 25.79% 24.21% -67.72% -51.57% 228.35% 100.00%
Per Share 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 31.63 27.16 25.98 33.07 33.51 35.90 31.10 0.28% YoY % 16.46% 4.54% -21.44% -1.31% -6.66% 15.43% - Horiz. % 101.70% 87.33% 83.54% 106.33% 107.75% 115.43% 100.00%
EPS 0.88 -1.39 -1.31 3.69 2.48 -10.14 5.07 -25.29% YoY % 163.31% -6.11% -135.50% 48.79% 124.46% -300.00% - Horiz. % 17.36% -27.42% -25.84% 72.78% 48.92% -200.00% 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 1.0887 1.0625 1.0615 1.0750 0.9472 0.8742 0.9590 2.13% YoY % 2.47% 0.09% -1.26% 13.49% 8.35% -8.84% - Horiz. % 113.52% 110.79% 110.69% 112.10% 98.77% 91.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,421 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 31.63 27.16 25.98 33.07 33.51 35.90 31.11 0.28% YoY % 16.46% 4.54% -21.44% -1.31% -6.66% 15.40% - Horiz. % 101.67% 87.30% 83.51% 106.30% 107.71% 115.40% 100.00%
EPS 0.88 -1.39 -1.31 3.69 2.48 -10.14 -4.87 - YoY % 163.31% -6.11% -135.50% 48.79% 124.46% -108.21% - Horiz. % -18.07% 28.54% 26.90% -75.77% -50.92% 208.21% 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 1.0887 1.0625 1.0615 1.0750 0.9472 0.8742 0.9593 2.13% YoY % 2.47% 0.09% -1.26% 13.49% 8.35% -8.87% - Horiz. % 113.49% 110.76% 110.65% 112.06% 98.74% 91.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.7200 0.8000 0.8300 0.8000 0.4150 0.4900 0.6300 -
P/RPS 2.28 2.95 3.19 2.42 1.24 1.36 2.03 1.95% YoY % -22.71% -7.52% 31.82% 95.16% -8.82% -33.00% - Horiz. % 112.32% 145.32% 157.14% 119.21% 61.08% 67.00% 100.00%
P/EPS 82.22 -57.50 -63.35 21.66 16.71 -4.83 -12.94 - YoY % 242.99% 9.23% -392.47% 29.62% 445.96% 62.67% - Horiz. % -635.39% 444.36% 489.57% -167.39% -129.13% 37.33% 100.00%
EY 1.22 -1.74 -1.58 4.62 5.98 -20.70 -7.73 - YoY % 170.11% -10.13% -134.20% -22.74% 128.89% -167.79% - Horiz. % -15.78% 22.51% 20.44% -59.77% -77.36% 267.79% 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 0.66 0.75 0.78 0.74 0.44 0.56 0.66 - YoY % -12.00% -3.85% 5.41% 68.18% -21.43% -15.15% - Horiz. % 100.00% 113.64% 118.18% 112.12% 66.67% 84.85% 100.00%
Price Multiplier on Announcement Date 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 25/07/16 22/07/15 18/07/14 29/07/13 30/07/12 25/07/11 -
Price 0.7350 0.7800 0.7800 0.8800 0.4200 0.4700 0.5600 -
P/RPS 2.32 2.87 3.00 2.66 1.25 1.31 1.80 4.32% YoY % -19.16% -4.33% 12.78% 112.80% -4.58% -27.22% - Horiz. % 128.89% 159.44% 166.67% 147.78% 69.44% 72.78% 100.00%
P/EPS 83.93 -56.07 -59.53 23.82 16.91 -4.63 -11.50 - YoY % 249.69% 5.81% -349.92% 40.86% 465.23% 59.74% - Horiz. % -729.83% 487.57% 517.65% -207.13% -147.04% 40.26% 100.00%
EY 1.19 -1.78 -1.68 4.20 5.91 -21.58 -8.69 - YoY % 166.85% -5.95% -140.00% -28.93% 127.39% -148.33% - Horiz. % -13.69% 20.48% 19.33% -48.33% -68.01% 248.33% 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 0.68 0.73 0.73 0.82 0.44 0.54 0.58 2.68% YoY % -6.85% 0.00% -10.98% 86.36% -18.52% -6.90% - Horiz. % 117.24% 125.86% 125.86% 141.38% 75.86% 93.10% 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_20140531.pdf 
