[EUPE] QoQ Annualized Quarter Result on 29-Feb-2004 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- -25.82%
YoY- 21.92%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 46,958 42,684 30,172 59,641 66,646 73,294 63,520 -18.19%
PBT 3,189 3,132 1,328 9,520 12,677 16,930 12,880 -60.46%
Tax -1,028 -1,306 -1,300 -2,027 -2,576 -3,972 -2,364 -42.51%
NP 2,161 1,826 28 7,493 10,101 12,958 10,516 -65.07%
-
NP to SH 2,161 1,826 28 7,493 10,101 12,958 10,516 -65.07%
-
Tax Rate 32.24% 41.70% 97.89% 21.29% 20.32% 23.46% 18.35% -
Total Cost 44,797 40,858 30,144 52,148 56,545 60,336 53,004 -10.58%
-
Net Worth 194,009 195,459 105,700 193,409 204,756 203,589 201,342 -2.43%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 194,009 195,459 105,700 193,409 204,756 203,589 201,342 -2.43%
NOSH 127,637 128,591 70,000 128,085 127,972 128,043 128,243 -0.31%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 4.60% 4.28% 0.09% 12.56% 15.16% 17.68% 16.56% -
ROE 1.11% 0.93% 0.03% 3.87% 4.93% 6.36% 5.22% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 36.79 33.19 43.10 46.56 52.08 57.24 49.53 -17.93%
EPS 1.69 1.42 0.04 5.85 7.89 10.12 8.20 -65.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.51 1.60 1.59 1.57 -2.12%
Adjusted Per Share Value based on latest NOSH - 138,333
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 31.90 29.00 20.50 40.52 45.28 49.79 43.15 -18.19%
EPS 1.47 1.24 0.02 5.09 6.86 8.80 7.14 -65.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.318 1.3278 0.7181 1.3139 1.391 1.3831 1.3678 -2.43%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.72 0.60 0.80 0.74 0.79 0.64 0.48 -
P/RPS 1.96 1.81 1.86 1.59 1.52 1.12 0.97 59.62%
P/EPS 42.52 42.25 2,000.00 12.65 10.01 6.32 5.85 273.87%
EY 2.35 2.37 0.05 7.91 9.99 15.81 17.08 -73.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.53 0.49 0.49 0.40 0.31 31.87%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/01/05 04/10/04 12/07/04 30/04/04 26/01/04 23/10/03 22/07/03 -
Price 0.68 0.61 0.74 0.84 0.73 0.66 0.64 -
P/RPS 1.85 1.84 1.72 1.80 1.40 1.15 1.29 27.08%
P/EPS 40.16 42.96 1,850.00 14.36 9.25 6.52 7.80 197.28%
EY 2.49 2.33 0.05 6.96 10.81 15.33 12.81 -66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.49 0.56 0.46 0.42 0.41 6.38%

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