[EUPE] QoQ Annualized Quarter Result on 30-Nov-2001 [#3]

Announcement Date
28-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
30-Nov-2001 [#3]
Profit Trend
QoQ- -21.18%
YoY- -60.3%
View:
Show?
Annualized Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 93,620 89,684 42,084 38,797 37,546 43,640 54,488 43.31%
PBT 10,538 9,400 3,538 1,785 2,140 3,020 3,806 96.81%
Tax -2,724 -2,496 -349 -81 22 -572 -452 230.08%
NP 7,814 6,904 3,189 1,704 2,162 2,448 3,354 75.47%
-
NP to SH 7,814 6,904 3,189 1,704 2,162 2,448 3,354 75.47%
-
Tax Rate 25.85% 26.55% 9.86% 4.54% -1.03% 18.94% 11.88% -
Total Cost 85,806 82,780 38,895 37,093 35,384 41,192 51,134 41.07%
-
Net Worth 197,271 194,334 193,389 191,699 193,035 192,525 193,303 1.36%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 197,271 194,334 193,389 191,699 193,035 192,525 193,303 1.36%
NOSH 128,098 127,851 128,072 127,799 128,690 127,500 128,015 0.04%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 8.35% 7.70% 7.58% 4.39% 5.76% 5.61% 6.16% -
ROE 3.96% 3.55% 1.65% 0.89% 1.12% 1.27% 1.74% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 73.08 70.15 32.86 30.36 29.18 34.23 42.56 43.25%
EPS 6.10 5.40 2.49 1.33 1.68 1.92 2.62 75.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.51 1.50 1.50 1.51 1.51 1.31%
Adjusted Per Share Value based on latest NOSH - 131,333
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 63.60 60.93 28.59 26.36 25.51 29.65 37.02 43.30%
EPS 5.31 4.69 2.17 1.16 1.47 1.66 2.28 75.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3402 1.3202 1.3138 1.3023 1.3114 1.3079 1.3132 1.36%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 0.55 0.61 0.57 0.56 0.64 0.55 0.61 -
P/RPS 0.75 0.87 1.73 1.84 2.19 1.61 1.43 -34.88%
P/EPS 9.02 11.30 22.89 42.00 38.10 28.65 23.28 -46.76%
EY 11.09 8.85 4.37 2.38 2.63 3.49 4.30 87.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.38 0.37 0.43 0.36 0.40 -6.76%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 28/10/02 30/07/02 30/04/02 28/01/02 25/10/01 31/07/01 27/04/01 -
Price 0.53 0.61 0.66 0.61 0.51 0.60 0.55 -
P/RPS 0.73 0.87 2.01 2.01 1.75 1.75 1.29 -31.51%
P/EPS 8.69 11.30 26.51 45.75 30.36 31.25 20.99 -44.36%
EY 11.51 8.85 3.77 2.19 3.29 3.20 4.76 79.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.44 0.41 0.34 0.40 0.36 -3.72%

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