[EUPE] QoQ Annualized Quarter Result on 31-May-2005 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -67.51%
YoY- 3428.57%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 99,730 82,153 68,516 45,480 45,925 46,958 42,684 76.35%
PBT 6,432 5,425 4,222 1,528 4,058 3,189 3,132 61.77%
Tax -1,361 -1,309 -904 -540 -1,017 -1,028 -1,306 2.79%
NP 5,071 4,116 3,318 988 3,041 2,161 1,826 97.94%
-
NP to SH 5,072 4,116 3,318 988 3,041 2,161 1,826 97.96%
-
Tax Rate 21.16% 24.13% 21.41% 35.34% 25.06% 32.24% 41.70% -
Total Cost 94,659 78,037 65,198 44,492 42,884 44,797 40,858 75.35%
-
Net Worth 198,525 197,260 196,527 198,899 196,129 194,009 195,459 1.04%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 198,525 197,260 196,527 198,899 196,129 194,009 195,459 1.04%
NOSH 128,080 128,091 127,615 130,000 128,189 127,637 128,591 -0.26%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 5.08% 5.01% 4.84% 2.17% 6.62% 4.60% 4.28% -
ROE 2.55% 2.09% 1.69% 0.50% 1.55% 1.11% 0.93% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 77.86 64.14 53.69 34.98 35.83 36.79 33.19 76.82%
EPS 3.96 3.21 2.60 0.76 2.38 1.69 1.42 98.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.54 1.53 1.53 1.52 1.52 1.31%
Adjusted Per Share Value based on latest NOSH - 130,000
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 67.75 55.81 46.55 30.90 31.20 31.90 29.00 76.33%
EPS 3.45 2.80 2.25 0.67 2.07 1.47 1.24 98.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3487 1.3401 1.3351 1.3512 1.3324 1.318 1.3278 1.04%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.50 0.44 0.50 0.55 0.64 0.72 0.60 -
P/RPS 0.64 0.69 0.93 1.57 1.79 1.96 1.81 -50.09%
P/EPS 12.63 13.69 19.23 72.37 26.98 42.52 42.25 -55.39%
EY 7.92 7.30 5.20 1.38 3.71 2.35 2.37 124.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.32 0.36 0.42 0.47 0.39 -12.38%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 27/04/06 19/01/06 19/10/05 29/06/05 22/04/05 28/01/05 04/10/04 -
Price 0.44 0.50 0.50 0.51 0.61 0.68 0.61 -
P/RPS 0.57 0.78 0.93 1.46 1.70 1.85 1.84 -54.31%
P/EPS 11.11 15.56 19.23 67.11 25.71 40.16 42.96 -59.50%
EY 9.00 6.43 5.20 1.49 3.89 2.49 2.33 146.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.32 0.33 0.40 0.45 0.40 -21.21%

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