[EUPE] QoQ Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- -22.05%
YoY- 42.59%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 42,684 30,172 59,641 66,646 73,294 63,520 81,098 -34.68%
PBT 3,132 1,328 9,520 12,677 16,930 12,880 8,077 -46.67%
Tax -1,306 -1,300 -2,027 -2,576 -3,972 -2,364 -1,931 -22.85%
NP 1,826 28 7,493 10,101 12,958 10,516 6,146 -55.31%
-
NP to SH 1,826 28 7,493 10,101 12,958 10,516 6,146 -55.31%
-
Tax Rate 41.70% 97.89% 21.29% 20.32% 23.46% 18.35% 23.91% -
Total Cost 40,858 30,144 52,148 56,545 60,336 53,004 74,952 -33.14%
-
Net Worth 195,459 105,700 193,409 204,756 203,589 201,342 188,107 2.57%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 195,459 105,700 193,409 204,756 203,589 201,342 188,107 2.57%
NOSH 128,591 70,000 128,085 127,972 128,043 128,243 127,964 0.32%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 4.28% 0.09% 12.56% 15.16% 17.68% 16.56% 7.58% -
ROE 0.93% 0.03% 3.87% 4.93% 6.36% 5.22% 3.27% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 33.19 43.10 46.56 52.08 57.24 49.53 63.38 -34.90%
EPS 1.42 0.04 5.85 7.89 10.12 8.20 4.80 -55.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.51 1.60 1.59 1.57 1.47 2.24%
Adjusted Per Share Value based on latest NOSH - 127,558
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 29.00 20.50 40.52 45.28 49.79 43.15 55.09 -34.67%
EPS 1.24 0.02 5.09 6.86 8.80 7.14 4.18 -55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3278 0.7181 1.3139 1.391 1.3831 1.3678 1.2779 2.57%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.60 0.80 0.74 0.79 0.64 0.48 0.50 -
P/RPS 1.81 1.86 1.59 1.52 1.12 0.97 0.79 73.35%
P/EPS 42.25 2,000.00 12.65 10.01 6.32 5.85 10.41 153.36%
EY 2.37 0.05 7.91 9.99 15.81 17.08 9.61 -60.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.49 0.49 0.40 0.31 0.34 9.53%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 04/10/04 12/07/04 30/04/04 26/01/04 23/10/03 22/07/03 24/04/03 -
Price 0.61 0.74 0.84 0.73 0.66 0.64 0.49 -
P/RPS 1.84 1.72 1.80 1.40 1.15 1.29 0.77 78.26%
P/EPS 42.96 1,850.00 14.36 9.25 6.52 7.80 10.20 159.66%
EY 2.33 0.05 6.96 10.81 15.33 12.81 9.80 -61.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.56 0.46 0.42 0.41 0.33 13.61%

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