[EUPE] QoQ Cumulative Quarter Result on 29-Feb-2004 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- -1.1%
YoY- 21.92%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 35,219 21,342 7,543 59,641 49,985 36,647 15,880 69.81%
PBT 2,392 1,566 332 9,520 9,508 8,465 3,220 -17.93%
Tax -771 -653 -325 -2,027 -1,932 -1,986 -591 19.33%
NP 1,621 913 7 7,493 7,576 6,479 2,629 -27.49%
-
NP to SH 1,621 913 7 7,493 7,576 6,479 2,629 -27.49%
-
Tax Rate 32.23% 41.70% 97.89% 21.29% 20.32% 23.46% 18.35% -
Total Cost 33,598 20,429 7,536 52,148 42,409 30,168 13,251 85.62%
-
Net Worth 194,009 195,459 105,700 193,409 204,756 203,589 201,342 -2.43%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 194,009 195,459 105,700 193,409 204,756 203,589 201,342 -2.43%
NOSH 127,637 128,591 70,000 128,085 127,972 128,043 128,243 -0.31%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 4.60% 4.28% 0.09% 12.56% 15.16% 17.68% 16.56% -
ROE 0.84% 0.47% 0.01% 3.87% 3.70% 3.18% 1.31% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 27.59 16.60 10.78 46.56 39.06 28.62 12.38 70.36%
EPS 1.27 0.71 0.01 5.85 5.92 5.06 2.05 -27.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.51 1.60 1.59 1.57 -2.12%
Adjusted Per Share Value based on latest NOSH - 138,333
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 23.93 14.50 5.12 40.52 33.96 24.90 10.79 69.81%
EPS 1.10 0.62 0.00 5.09 5.15 4.40 1.79 -27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.318 1.3278 0.7181 1.3139 1.391 1.3831 1.3678 -2.43%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.72 0.60 0.80 0.74 0.79 0.64 0.48 -
P/RPS 2.61 3.62 7.42 1.59 2.02 2.24 3.88 -23.17%
P/EPS 56.69 84.51 8,000.00 12.65 13.34 12.65 23.41 80.04%
EY 1.76 1.18 0.01 7.91 7.49 7.91 4.27 -44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.53 0.49 0.49 0.40 0.31 31.87%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/01/05 04/10/04 12/07/04 30/04/04 26/01/04 23/10/03 22/07/03 -
Price 0.68 0.61 0.74 0.84 0.73 0.66 0.64 -
P/RPS 2.46 3.68 6.87 1.80 1.87 2.31 5.17 -38.96%
P/EPS 53.54 85.92 7,400.00 14.36 12.33 13.04 31.22 43.13%
EY 1.87 1.16 0.01 6.96 8.11 7.67 3.20 -30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.49 0.56 0.46 0.42 0.41 6.38%

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