[EUPE] QoQ Annualized Quarter Result on 31-May-2003 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 71.1%
YoY- 329.58%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 59,641 66,646 73,294 63,520 81,098 84,238 93,620 -25.98%
PBT 9,520 12,677 16,930 12,880 8,077 9,454 10,538 -6.55%
Tax -2,027 -2,576 -3,972 -2,364 -1,931 -2,370 -2,724 -17.89%
NP 7,493 10,101 12,958 10,516 6,146 7,084 7,814 -2.76%
-
NP to SH 7,493 10,101 12,958 10,516 6,146 7,084 7,814 -2.76%
-
Tax Rate 21.29% 20.32% 23.46% 18.35% 23.91% 25.07% 25.85% -
Total Cost 52,148 56,545 60,336 53,004 74,952 77,154 85,806 -28.27%
-
Net Worth 193,409 204,756 203,589 201,342 188,107 198,437 197,271 -1.31%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 193,409 204,756 203,589 201,342 188,107 198,437 197,271 -1.31%
NOSH 128,085 127,972 128,043 128,243 127,964 128,024 128,098 -0.00%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 12.56% 15.16% 17.68% 16.56% 7.58% 8.41% 8.35% -
ROE 3.87% 4.93% 6.36% 5.22% 3.27% 3.57% 3.96% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 46.56 52.08 57.24 49.53 63.38 65.80 73.08 -25.97%
EPS 5.85 7.89 10.12 8.20 4.80 5.53 6.10 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.60 1.59 1.57 1.47 1.55 1.54 -1.30%
Adjusted Per Share Value based on latest NOSH - 128,243
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 40.52 45.28 49.79 43.15 55.09 57.23 63.60 -25.97%
EPS 5.09 6.86 8.80 7.14 4.18 4.81 5.31 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3139 1.391 1.3831 1.3678 1.2779 1.3481 1.3402 -1.31%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.74 0.79 0.64 0.48 0.50 0.50 0.55 -
P/RPS 1.59 1.52 1.12 0.97 0.79 0.76 0.75 65.10%
P/EPS 12.65 10.01 6.32 5.85 10.41 9.04 9.02 25.31%
EY 7.91 9.99 15.81 17.08 9.61 11.07 11.09 -20.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.40 0.31 0.34 0.32 0.36 22.84%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 30/04/04 26/01/04 23/10/03 22/07/03 24/04/03 29/01/03 28/10/02 -
Price 0.84 0.73 0.66 0.64 0.49 0.49 0.53 -
P/RPS 1.80 1.40 1.15 1.29 0.77 0.74 0.73 82.61%
P/EPS 14.36 9.25 6.52 7.80 10.20 8.86 8.69 39.81%
EY 6.96 10.81 15.33 12.81 9.80 11.29 11.51 -28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.42 0.41 0.33 0.32 0.34 39.50%

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