[EUPE] QoQ Annualized Quarter Result on 30-Nov-2005 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 24.05%
YoY- 90.44%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 159,276 170,952 99,730 82,153 68,516 45,480 45,925 128.60%
PBT 14,022 15,856 6,432 5,425 4,222 1,528 4,058 128.04%
Tax -4,070 -4,144 -1,361 -1,309 -904 -540 -1,017 151.43%
NP 9,952 11,712 5,071 4,116 3,318 988 3,041 119.95%
-
NP to SH 9,952 11,712 5,072 4,116 3,318 988 3,041 119.95%
-
Tax Rate 29.03% 26.14% 21.16% 24.13% 21.41% 35.34% 25.06% -
Total Cost 149,324 159,240 94,659 78,037 65,198 44,492 42,884 129.21%
-
Net Worth 203,389 202,019 198,525 197,260 196,527 198,899 196,129 2.44%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 203,389 202,019 198,525 197,260 196,527 198,899 196,129 2.44%
NOSH 127,917 127,860 128,080 128,091 127,615 130,000 128,189 -0.14%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 6.25% 6.85% 5.08% 5.01% 4.84% 2.17% 6.62% -
ROE 4.89% 5.80% 2.55% 2.09% 1.69% 0.50% 1.55% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 124.51 133.70 77.86 64.14 53.69 34.98 35.83 128.90%
EPS 7.78 9.16 3.96 3.21 2.60 0.76 2.38 119.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.55 1.54 1.54 1.53 1.53 2.59%
Adjusted Per Share Value based on latest NOSH - 127,499
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 108.20 116.14 67.75 55.81 46.55 30.90 31.20 128.59%
EPS 6.76 7.96 3.45 2.80 2.25 0.67 2.07 119.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3817 1.3724 1.3487 1.3401 1.3351 1.3512 1.3324 2.44%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.42 0.45 0.50 0.44 0.50 0.55 0.64 -
P/RPS 0.34 0.34 0.64 0.69 0.93 1.57 1.79 -66.85%
P/EPS 5.40 4.91 12.63 13.69 19.23 72.37 26.98 -65.68%
EY 18.52 20.36 7.92 7.30 5.20 1.38 3.71 191.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.32 0.29 0.32 0.36 0.42 -27.30%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 19/10/06 25/07/06 27/04/06 19/01/06 19/10/05 29/06/05 22/04/05 -
Price 0.41 0.44 0.44 0.50 0.50 0.51 0.61 -
P/RPS 0.33 0.33 0.57 0.78 0.93 1.46 1.70 -66.37%
P/EPS 5.27 4.80 11.11 15.56 19.23 67.11 25.71 -65.13%
EY 18.98 20.82 9.00 6.43 5.20 1.49 3.89 186.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.28 0.32 0.32 0.33 0.40 -24.90%

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