Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 Jan 26 | Q2 Nov 2025 | 2 | 31 May 2026 | 3.40 | -0.75 | -0.94 | -27.6% | 0.00 | -2.11 | 59.2% | 39.7% | 259.8% | 44.3% | ||||||||
| 10 Oct 25 | Q1 Aug 2025 | 1 | 31 May 2026 | 8.34 | 0.06 | -0.26 | -3.1% | 0.00 | -0.59 | 85.3% | 43.9% | 66.1% | 101.1% | ||||||||
| 21 Jul 25 | Q4 May 2025 | 4 | 31 May 2025 | 4.50 | -0.46 | -0.77 | -17.1% | 0.00 | -1.73 | 23.6% | 9.0% | 21.4% | 38550.0% | ||||||||
| 17 Apr 25 | Q3 Feb 2025 | 3 | 31 May 2025 | 5.89 | -0.85 | -0.98 | -16.6% | 0.00 | -2.20 | 4.4% | 10.7% | 41.9% | 21.9% | ||||||||
| 22 Jan 25 | Q2 Nov 2024 | 2 | 31 May 2025 | 5.64 | -1.69 | -1.69 | -29.9% | 5.00 | -3.79 | 2.6% | 5.4% | 107.2% | 21.5% | ||||||||
| 15 Oct 24 | Q1 Aug 2024 | 1 | 31 May 2025 | 5.79 | 24.60 | 23.34 | 402.8% | 20.00 | 52.54 | 17.2% | 17.2% | 1166900.0% | 465.3% | ||||||||
| 23 Jul 24 | Q4 May 2024 | 4 | 31 May 2024 | 4.95 | 0.15 | 0.00 | 0.0% | 0.00 | 0.00 | 7.1% | 35.3% | 100.2% | 100.1% | ||||||||
| 29 Apr 24 | Q3 Feb 2024 | 3 | 31 May 2024 | 5.32 | -0.78 | -0.80 | -15.1% | 0.00 | -1.81 | 10.8% | 25.7% | 62.6% | 74.0% | ||||||||
| 29 Jan 24 | Q2 Nov 2023 | 2 | 31 May 2024 | 5.97 | -2.08 | -2.15 | -36.0% | 0.00 | -4.83 | 14.7% | 30.8% | 152.0% | 658.7% | ||||||||
| 30 Oct 23 | Q1 Aug 2023 | 1 | 31 May 2024 | 7.00 | 4.60 | 4.13 | 59.0% | 0.00 | 9.30 | 8.5% | 50.8% | 285.3% | 880.5% | ||||||||
| 25 Jul 23 | Q4 May 2023 | 4 | 31 May 2023 | 7.65 | -2.28 | -2.23 | -29.1% | 0.00 | -5.02 | 6.7% | 33.4% | 27.9% | 141.1% | ||||||||
| 25 Apr 23 | Q3 Feb 2023 | 3 | 31 May 2023 | 7.17 | -2.97 | -3.09 | -43.1% | 0.00 | -6.95 | 16.9% | 41.0% | 991.2% | 129.4% | ||||||||
| 17 Jan 23 | Q2 Nov 2022 | 2 | 31 May 2023 | 8.63 | -0.28 | -0.28 | -3.3% | 0.00 | -0.64 | 39.3% | 24.4% | 46.5% | 434.0% | ||||||||
| 19 Oct 22 | Q1 Aug 2022 | 1 | 31 May 2023 | 14.21 | -0.54 | -0.53 | -3.7% | 0.00 | -1.19 | 23.9% | 186.1% | 42.8% | 76.8% | ||||||||
| 26 Jul 22 | Q4 May 2022 | 4 | 31 May 2022 | 11.47 | -0.94 | -0.92 | -8.1% | 0.00 | -2.08 | 5.5% | 14.9% | 31.4% | 281.2% | ||||||||
| 26 Apr 22 | Q3 Feb 2022 | 3 | 31 May 2022 | 12.14 | -1.53 | -1.35 | -11.1% | 0.00 | -3.03 | 6.4% | 8.2% | 2439.6% | 370.8% | ||||||||
| 25 Jan 22 | Q2 Nov 2021 | 2 | 31 May 2022 | 11.40 | -0.15 | -0.05 | -0.5% | 0.00 | -0.12 | 129.6% | 7.0% | 97.7% | 111.5% | ||||||||
| 26 Oct 21 | Q1 Aug 2021 | 1 | 31 May 2022 | 4.97 | -2.69 | -2.29 | -46.0% | 0.00 | -5.14 | 63.2% | 63.5% | 548.0% | 214.8% | ||||||||
| 16 Aug 21 | Q4 May 2021 | 4 | 31 May 2021 | 13.49 | 0.61 | 0.51 | 3.8% | 0.00 | 1.15 | 2.0% | 199.5% | 2.6% | 120.4% | ||||||||
| 27 Apr 21 | Q3 Feb 2021 | 3 | 31 May 2021 | 13.22 | 0.54 | 0.50 | 3.8% | 0.00 | 1.12 | 7.7% | 13.5% | 7.8% | 164.5% | ||||||||
| 19 Jan 21 | Q2 Nov 2020 | 2 | 31 May 2021 | 12.27 | 0.98 | 0.46 | 3.8% | 0.00 | 1.04 | 9.8% | 12.1% | 76.8% | 556.4% | ||||||||
| 27 Oct 20 | Q1 Aug 2020 | 1 | 31 May 2021 | 13.61 | 1.98 | 1.99 | 14.6% | 0.00 | 4.48 | 202.1% | 19.7% | 179.7% | 127.2% | ||||||||
| 29 Jul 20 | Q4 May 2020 | 4 | 31 May 2020 | 4.50 | -2.73 | -2.50 | -55.4% | 0.00 | -5.62 | 61.4% | 58.5% | 223.7% | 9.1% | ||||||||
| 22 May 20 | Q3 Feb 2020 | 3 | 31 May 2020 | 11.65 | -0.56 | -0.77 | -6.6% | 0.00 | -1.74 | 16.5% | 7.0% | 663.4% | 2955.6% | ||||||||
| 21 Jan 20 | Q2 Nov 2019 | 2 | 31 May 2020 | 13.96 | -0.02 | -0.10 | -0.7% | 0.00 | -0.23 | 17.6% | 21.2% | 111.5% | 92.1% | ||||||||
| 29 Oct 19 | Q1 Aug 2019 | 1 | 31 May 2020 | 16.94 | 1.13 | 0.88 | 5.2% | 0.00 | 1.97 | 56.2% | 8.0% | 138.3% | 268.1% | ||||||||
| 31 Jul 19 | Q4 May 2019 | 4 | 31 May 2019 | 10.85 | -2.20 | -2.29 | -21.1% | 0.00 | -5.15 | 0.4% | 27.5% | 8570.4% | 305.5% | ||||||||
| 23 Apr 19 | Q3 Feb 2019 | 3 | 31 May 2019 | 10.89 | 0.04 | 0.03 | 0.2% | 0.00 | 0.06 | 5.5% | 23.8% | 102.1% | 105.7% | ||||||||
| 08 Jan 19 | Q2 Nov 2018 | 2 | 31 May 2019 | 11.52 | -1.35 | -1.28 | -11.1% | 0.00 | -2.88 | 26.6% | 24.7% | 145.7% | 819.1% | ||||||||
| 24 Jul 18 | Q4 May 2018 | 4 | 31 May 2018 | 15.69 | -0.75 | -0.52 | -3.3% | 0.00 | -1.17 | 4.8% | 11.7% | 7.6% | 233.9% | ||||||||
| 24 Apr 18 | Q3 Feb 2018 | 3 | 31 May 2018 | 14.97 | -0.85 | -0.56 | -3.8% | 0.00 | -1.27 | 4.8% | 10.1% | 18.5% | 163.7% | ||||||||
| 09 Jan 18 | Q2 Nov 2017 | 2 | 31 May 2018 | 14.29 | -0.34 | -0.48 | -3.3% | 0.00 | -1.07 | 6.6% | 7.9% | 367.4% | 46.8% | ||||||||
| 30 Oct 17 | Q1 Aug 2017 | 1 | 31 May 2018 | 15.30 | 0.27 | 0.18 | 1.2% | 0.00 | 0.40 | 8.9% | 16.8% | 54.2% | 69.3% | ||||||||
| 27 Jul 17 | Q4 May 2017 | 4 | 31 May 2017 | 14.05 | 0.60 | 0.39 | 2.8% | 0.00 | 0.88 | 3.3% | 16.5% | 56.0% | 162.9% | ||||||||
| 26 Apr 17 | Q3 Feb 2017 | 3 | 31 May 2017 | 13.60 | 1.09 | 0.89 | 6.5% | 0.00 | 1.99 | 2.7% | 15.7% | 198.9% | 803.1% | ||||||||
| 09 Jan 17 | Q2 Nov 2016 | 2 | 31 May 2017 | 13.24 | -1.30 | -0.90 | -6.8% | 0.00 | -2.01 | 1.1% | 5.9% | 254.6% | 182.7% | ||||||||
| 28 Oct 16 | Q1 Aug 2016 | 1 | 31 May 2017 | 13.09 | 0.64 | 0.58 | 4.4% | 0.00 | 1.30 | 8.5% | 15.7% | 193.7% | 265.0% | ||||||||
| 25 Jul 16 | Q4 May 2016 | 4 | 31 May 2016 | 12.06 | -0.72 | -0.62 | -5.1% | 0.00 | -1.39 | 2.7% | 4.5% | 730.6% | 6.2% | ||||||||
| 18 Apr 16 | Q3 Feb 2016 | 3 | 31 May 2016 | 11.75 | 0.14 | 0.10 | 0.8% | 0.00 | 0.22 | 16.6% | 1.3% | 90.9% | 126.0% | ||||||||
| 11 Jan 16 | Q2 Nov 2015 | 2 | 31 May 2016 | 14.08 | 1.39 | 1.08 | 7.7% | 0.00 | 2.44 | 9.3% | 0.2% | 408.3% | 543.4% | ||||||||
| 26 Oct 15 | Q1 Aug 2015 | 1 | 31 May 2016 | 15.53 | -0.46 | -0.35 | -2.3% | 0.00 | -0.79 | 34.6% | 2.5% | 39.7% | 194.3% | ||||||||
| 22 Jul 15 | Q4 May 2015 | 4 | 31 May 2015 | 11.54 | -0.76 | -0.58 | -5.0% | 0.00 | -1.31 | 3.0% | 21.4% | 54.4% | 135.4% | ||||||||
| 27 Apr 15 | Q3 Feb 2015 | 3 | 31 May 2015 | 11.90 | -0.56 | -0.38 | -3.2% | 0.00 | -0.85 | 15.6% | 25.2% | 54.5% | 141.4% | ||||||||
| 26 Jan 15 | 30/11/14 | 2 | 31/05/15 | 14.10 | -0.31 | -0.24 | -1.7% | 0.00 | -0.55 | 7.0% | 19.2% | 165.6% | 115.6% |
| EPS | -6.7 sen |
| Trailing PE (Sector Median: 12.2) | 0.0 |
| PEG | 0.0 |
| Altman Z | 1.0 |
| Beaver | -1.132 |
| Current Ratio | 13.75 |
| Debt-Equity (DE) Ratio | 0.07 |
| FCF Yield | -2.56 % |
| Revenue QoQ | -59.17 % |
| Revenue YoY | -39.68% |
| Profit QoQ | -259.77 % |
| Profit YoY | 44.27 % |
| Profit Margin (Sector Median: 2.7) | -13.32 % |
| ROE (ROIC: -7.07) | -7.07 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.7) | |
| ROE (ROIC: -51.85) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.94 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -1.2 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 12.94 |
| Expected Revenue (M) | 1243.91 |
| Expected Growth (%) | 51.0 |
MR GUAN SHAW YIN added 38500.0 units announced on 22 Feb 2021 at ~RM0.72
MR GUAN SHAW YIN reduced 10500.0 units announced on 17 Feb 2021 at ~RM0.755
MR GUAN SHAW YIN reduced 77900.0 units announced on 10 Feb 2021 at ~RM0.68
MR GUAN SHAW YIN reduced 26000.0 units announced on 12 Nov 2020 at ~RM0.62
MR GUAN SHAW YIN reduced 262300.0 units announced on 10 Nov 2020 at ~RM0.63
MR GUAN SHAW YIN reduced 300900.0 units announced on 06 Nov 2020 at ~RM0.62
MR GUAN KOK BENG added 584900.0 units announced on 04 Nov 2020 at ~RM0.535
Market Cap: 135 M.
Market Cap Class: Micro caps
Number of Shares: 44 M.
Adjusted Float: 47.1%.
Stock highly correlated with
TANCO (92%)
ABMB (91%)
PESONA (91%)
RAMSSOL (91%)
Eurospan Holdings Berhad, an investment holding company, is engaged in the manufacture, trading, and export of furniture and wood-based products. Its products include ready-to-assemble and fully set-up/assemble dining tables, desks, dining chairs, floor chairs, coffee tables, corner tables, and baby chairs in various sizes, designs, and colors. Eurospan Holdings markets and sells its products in various markets, including Japan, Korea, the United Kingdom, Europe, Australia, Hong Kong, Taiwan, Singapore, New Zealand, Russia, Latin/Central America, Middle East, India, South and West Africa, South America, and the United States. The company was founded in 1972 and is based in Butterworth, Malaysia.
Sectors: Consumer Products, Furniture, Household Goods, Consumer Products & Services, Work-from-Home (WFH)
Share Registrar: TRICOR INVESTOR & ISSUING HOUSE SERVICES SDN BHD
Code: 7094
Website: http://www.eurospan.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 30-Aug-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Ec Synergy (M) Sdn Bhd | 84.11% | 113.61 |
| Amsec Nominees (Tempatan) S/B (Pledged Securities Acc - Ambank (M) Bhd For Ec Synergy (M) Sdn Bhd | 81.3% | 109.82 |
| TBHL Holdings Sdn. Bhd. | 41.67% | 56.29 |
| Guan Kok Beng | 11.25% | 15.2 |
| Ong Wee Shyong | 4.78% | 6.46 |
| Ong Har Hong | 4.78% | 6.46 |
| Ong Wee Lieh | 4.74% | 6.4 |
| Tan Han Chuan | 4.71% | 6.36 |
| Tan Ching Ching | 4.69% | 6.34 |
| How Yoke Kam | 4.22% | 5.7 |
| Lim Eng Huat | 2.56% | 3.46 |
| Guan Kim Heng | 1.38% | 1.86 |
| Teoh Thuan Hooi | 0.99% | 1.34 |
| Yong Ping | 0.75% | 1.01 |
| Sin Len Moi | 0.47% | 0.63 |
| Quan Yew Hwat | 0.28% | 0.38 |
| Yong Chew Keat | 0.27% | 0.36 |
| Md Raus Bin Sharif | 0.27% | 0.36 |
| Chew Moi Lang | 0.26% | 0.35 |
| Goh Suat Ean | 0.25% | 0.34 |
| Lim Kian Jin | 0.23% | 0.31 |
| Lim Soon Huat | 0.21% | 0.28 |
| Chua Gek Tiow | 0.2% | 0.27 |
| Tan Zi Lin | 0.19% | 0.26 |
| Wong Kiong @ Wong Sun Chong | 0.18% | 0.24 |
| Tan Yen Boon | 0.14% | 0.19 |
| Low Weng Sew @ Loh Weng Lin | 0.14% | 0.19 |
| Loh Eng Swee | 0.12% | 0.16 |
| Goh Guat Yee | 0.11% | 0.15 |
| Goh Bee Leng | 0.11% | 0.15 |
| Lim Kian Huat | 0.1% | 0.14 |
| Arivest Sdn Bhd | 0.1% | 0.14 |