[EUPE] QoQ Cumulative Quarter Result on 30-Nov-2006 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
16-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 34.79%
YoY- 117.27%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 76,891 42,204 170,205 118,481 79,638 42,738 99,730 -15.87%
PBT 9,215 4,641 14,856 10,030 7,011 3,964 6,432 27.00%
Tax -3,225 -1,445 -3,289 -3,324 -2,035 -1,036 -1,361 77.45%
NP 5,990 3,196 11,567 6,706 4,976 2,928 5,071 11.70%
-
NP to SH 5,994 3,193 11,567 6,707 4,976 2,928 5,072 11.74%
-
Tax Rate 35.00% 31.14% 22.14% 33.14% 29.03% 26.14% 21.16% -
Total Cost 70,901 39,008 158,638 111,775 74,662 39,810 94,659 -17.48%
-
Net Worth 217,730 214,148 209,807 206,073 203,389 202,019 198,525 6.33%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 217,730 214,148 209,807 206,073 203,389 202,019 198,525 6.33%
NOSH 128,076 128,232 127,931 127,996 127,917 127,860 128,080 -0.00%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.79% 7.57% 6.80% 5.66% 6.25% 6.85% 5.08% -
ROE 2.75% 1.49% 5.51% 3.25% 2.45% 1.45% 2.55% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 60.04 32.91 133.04 92.57 62.26 33.43 77.86 -15.86%
EPS 4.68 2.49 9.04 5.24 3.89 2.29 3.96 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.64 1.61 1.59 1.58 1.55 6.33%
Adjusted Per Share Value based on latest NOSH - 128,222
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 52.24 28.67 115.63 80.49 54.10 29.03 67.75 -15.87%
EPS 4.07 2.17 7.86 4.56 3.38 1.99 3.45 11.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4791 1.4548 1.4253 1.40 1.3817 1.3724 1.3487 6.32%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.00 0.69 0.51 0.46 0.42 0.45 0.50 -
P/RPS 1.67 2.10 0.38 0.50 0.67 1.35 0.64 89.20%
P/EPS 21.37 27.71 5.64 8.78 10.80 19.65 12.63 41.85%
EY 4.68 3.61 17.73 11.39 9.26 5.09 7.92 -29.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.31 0.29 0.26 0.28 0.32 50.19%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 27/07/07 30/04/07 16/01/07 19/10/06 25/07/06 27/04/06 -
Price 0.92 1.43 0.68 0.46 0.41 0.44 0.44 -
P/RPS 1.53 4.34 0.51 0.50 0.66 1.32 0.57 92.79%
P/EPS 19.66 57.43 7.52 8.78 10.54 19.21 11.11 46.14%
EY 5.09 1.74 13.30 11.39 9.49 5.20 9.00 -31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.41 0.29 0.26 0.28 0.28 54.75%

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