[EUPE] QoQ Annualized Quarter Result on 31-Aug-2005 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 235.83%
YoY- 81.71%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 170,952 99,730 82,153 68,516 45,480 45,925 46,958 136.83%
PBT 15,856 6,432 5,425 4,222 1,528 4,058 3,189 191.59%
Tax -4,144 -1,361 -1,309 -904 -540 -1,017 -1,028 153.50%
NP 11,712 5,071 4,116 3,318 988 3,041 2,161 208.86%
-
NP to SH 11,712 5,072 4,116 3,318 988 3,041 2,161 208.86%
-
Tax Rate 26.14% 21.16% 24.13% 21.41% 35.34% 25.06% 32.24% -
Total Cost 159,240 94,659 78,037 65,198 44,492 42,884 44,797 133.09%
-
Net Worth 202,019 198,525 197,260 196,527 198,899 196,129 194,009 2.73%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 202,019 198,525 197,260 196,527 198,899 196,129 194,009 2.73%
NOSH 127,860 128,080 128,091 127,615 130,000 128,189 127,637 0.11%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 6.85% 5.08% 5.01% 4.84% 2.17% 6.62% 4.60% -
ROE 5.80% 2.55% 2.09% 1.69% 0.50% 1.55% 1.11% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 133.70 77.86 64.14 53.69 34.98 35.83 36.79 136.56%
EPS 9.16 3.96 3.21 2.60 0.76 2.38 1.69 208.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.54 1.54 1.53 1.53 1.52 2.61%
Adjusted Per Share Value based on latest NOSH - 128,363
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 116.14 67.75 55.81 46.55 30.90 31.20 31.90 136.84%
EPS 7.96 3.45 2.80 2.25 0.67 2.07 1.47 208.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3724 1.3487 1.3401 1.3351 1.3512 1.3324 1.318 2.73%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.45 0.50 0.44 0.50 0.55 0.64 0.72 -
P/RPS 0.34 0.64 0.69 0.93 1.57 1.79 1.96 -68.92%
P/EPS 4.91 12.63 13.69 19.23 72.37 26.98 42.52 -76.31%
EY 20.36 7.92 7.30 5.20 1.38 3.71 2.35 322.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.29 0.32 0.36 0.42 0.47 -29.22%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 25/07/06 27/04/06 19/01/06 19/10/05 29/06/05 22/04/05 28/01/05 -
Price 0.44 0.44 0.50 0.50 0.51 0.61 0.68 -
P/RPS 0.33 0.57 0.78 0.93 1.46 1.70 1.85 -68.34%
P/EPS 4.80 11.11 15.56 19.23 67.11 25.71 40.16 -75.76%
EY 20.82 9.00 6.43 5.20 1.49 3.89 2.49 312.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.32 0.33 0.40 0.45 -27.13%

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