[EUPE] QoQ Annualized Quarter Result on 28-Feb-2006 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- 23.23%
YoY- 66.79%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 157,974 159,276 170,952 99,730 82,153 68,516 45,480 129.18%
PBT 13,373 14,022 15,856 6,432 5,425 4,222 1,528 324.12%
Tax -4,432 -4,070 -4,144 -1,361 -1,309 -904 -540 306.36%
NP 8,941 9,952 11,712 5,071 4,116 3,318 988 333.68%
-
NP to SH 8,942 9,952 11,712 5,072 4,116 3,318 988 333.71%
-
Tax Rate 33.14% 29.03% 26.14% 21.16% 24.13% 21.41% 35.34% -
Total Cost 149,033 149,324 159,240 94,659 78,037 65,198 44,492 123.70%
-
Net Worth 206,073 203,389 202,019 198,525 197,260 196,527 198,899 2.38%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 206,073 203,389 202,019 198,525 197,260 196,527 198,899 2.38%
NOSH 127,996 127,917 127,860 128,080 128,091 127,615 130,000 -1.02%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 5.66% 6.25% 6.85% 5.08% 5.01% 4.84% 2.17% -
ROE 4.34% 4.89% 5.80% 2.55% 2.09% 1.69% 0.50% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 123.42 124.51 133.70 77.86 64.14 53.69 34.98 131.58%
EPS 6.99 7.78 9.16 3.96 3.21 2.60 0.76 338.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.58 1.55 1.54 1.54 1.53 3.45%
Adjusted Per Share Value based on latest NOSH - 128,064
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 107.32 108.20 116.14 67.75 55.81 46.55 30.90 129.16%
EPS 6.08 6.76 7.96 3.45 2.80 2.25 0.67 334.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.3817 1.3724 1.3487 1.3401 1.3351 1.3512 2.39%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.46 0.42 0.45 0.50 0.44 0.50 0.55 -
P/RPS 0.37 0.34 0.34 0.64 0.69 0.93 1.57 -61.81%
P/EPS 6.58 5.40 4.91 12.63 13.69 19.23 72.37 -79.75%
EY 15.19 18.52 20.36 7.92 7.30 5.20 1.38 394.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.28 0.32 0.29 0.32 0.36 -13.41%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 16/01/07 19/10/06 25/07/06 27/04/06 19/01/06 19/10/05 29/06/05 -
Price 0.46 0.41 0.44 0.44 0.50 0.50 0.51 -
P/RPS 0.37 0.33 0.33 0.57 0.78 0.93 1.46 -59.91%
P/EPS 6.58 5.27 4.80 11.11 15.56 19.23 67.11 -78.70%
EY 15.19 18.98 20.82 9.00 6.43 5.20 1.49 369.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.28 0.28 0.32 0.32 0.33 -8.24%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment