[EUPE] QoQ Cumulative Quarter Result on 30-Nov-2002 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- 35.99%
YoY- 315.73%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 36,647 15,880 81,098 63,179 46,810 22,421 42,084 -8.78%
PBT 8,465 3,220 8,077 7,091 5,269 2,350 3,538 78.60%
Tax -1,986 -591 -1,931 -1,778 -1,362 -624 -349 217.73%
NP 6,479 2,629 6,146 5,313 3,907 1,726 3,189 60.20%
-
NP to SH 6,479 2,629 6,146 5,313 3,907 1,726 3,189 60.20%
-
Tax Rate 23.46% 18.35% 23.91% 25.07% 25.85% 26.55% 9.86% -
Total Cost 30,168 13,251 74,952 57,866 42,903 20,695 38,895 -15.54%
-
Net Worth 203,589 201,342 188,107 198,437 197,271 194,334 193,389 3.47%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 203,589 201,342 188,107 198,437 197,271 194,334 193,389 3.47%
NOSH 128,043 128,243 127,964 128,024 128,098 127,851 128,072 -0.01%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 17.68% 16.56% 7.58% 8.41% 8.35% 7.70% 7.58% -
ROE 3.18% 1.31% 3.27% 2.68% 1.98% 0.89% 1.65% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 28.62 12.38 63.38 49.35 36.54 17.54 32.86 -8.77%
EPS 5.06 2.05 4.80 4.15 3.05 1.35 2.49 60.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.47 1.55 1.54 1.52 1.51 3.49%
Adjusted Per Share Value based on latest NOSH - 127,818
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 24.90 10.79 55.09 42.92 31.80 15.23 28.59 -8.77%
EPS 4.40 1.79 4.18 3.61 2.65 1.17 2.17 59.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3831 1.3678 1.2779 1.3481 1.3402 1.3202 1.3138 3.47%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.64 0.48 0.50 0.50 0.55 0.61 0.57 -
P/RPS 2.24 3.88 0.79 1.01 1.51 3.48 1.73 18.73%
P/EPS 12.65 23.41 10.41 12.05 18.03 45.19 22.89 -32.58%
EY 7.91 4.27 9.61 8.30 5.55 2.21 4.37 48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.34 0.32 0.36 0.40 0.38 3.46%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/10/03 22/07/03 24/04/03 29/01/03 28/10/02 30/07/02 30/04/02 -
Price 0.66 0.64 0.49 0.49 0.53 0.61 0.66 -
P/RPS 2.31 5.17 0.77 0.99 1.45 3.48 2.01 9.69%
P/EPS 13.04 31.22 10.20 11.81 17.38 45.19 26.51 -37.60%
EY 7.67 3.20 9.80 8.47 5.75 2.21 3.77 60.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.33 0.32 0.34 0.40 0.44 -3.04%

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