[EUPE] QoQ Cumulative Quarter Result on 31-May-2004 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
12-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- -99.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 45,925 35,219 21,342 7,543 59,641 49,985 36,647 16.25%
PBT 4,058 2,392 1,566 332 9,520 9,508 8,465 -38.77%
Tax -1,017 -771 -653 -325 -2,027 -1,932 -1,986 -36.01%
NP 3,041 1,621 913 7 7,493 7,576 6,479 -39.63%
-
NP to SH 3,041 1,621 913 7 7,493 7,576 6,479 -39.63%
-
Tax Rate 25.06% 32.23% 41.70% 97.89% 21.29% 20.32% 23.46% -
Total Cost 42,884 33,598 20,429 7,536 52,148 42,409 30,168 26.45%
-
Net Worth 196,129 194,009 195,459 105,700 193,409 204,756 203,589 -2.46%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 196,129 194,009 195,459 105,700 193,409 204,756 203,589 -2.46%
NOSH 128,189 127,637 128,591 70,000 128,085 127,972 128,043 0.07%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 6.62% 4.60% 4.28% 0.09% 12.56% 15.16% 17.68% -
ROE 1.55% 0.84% 0.47% 0.01% 3.87% 3.70% 3.18% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 35.83 27.59 16.60 10.78 46.56 39.06 28.62 16.17%
EPS 2.38 1.27 0.71 0.01 5.85 5.92 5.06 -39.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.52 1.51 1.51 1.60 1.59 -2.53%
Adjusted Per Share Value based on latest NOSH - 70,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 31.20 23.93 14.50 5.12 40.52 33.96 24.90 16.24%
EPS 2.07 1.10 0.62 0.00 5.09 5.15 4.40 -39.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3324 1.318 1.3278 0.7181 1.3139 1.391 1.3831 -2.46%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.64 0.72 0.60 0.80 0.74 0.79 0.64 -
P/RPS 1.79 2.61 3.62 7.42 1.59 2.02 2.24 -13.89%
P/EPS 26.98 56.69 84.51 8,000.00 12.65 13.34 12.65 65.76%
EY 3.71 1.76 1.18 0.01 7.91 7.49 7.91 -39.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.39 0.53 0.49 0.49 0.40 3.30%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 22/04/05 28/01/05 04/10/04 12/07/04 30/04/04 26/01/04 23/10/03 -
Price 0.61 0.68 0.61 0.74 0.84 0.73 0.66 -
P/RPS 1.70 2.46 3.68 6.87 1.80 1.87 2.31 -18.50%
P/EPS 25.71 53.54 85.92 7,400.00 14.36 12.33 13.04 57.30%
EY 3.89 1.87 1.16 0.01 6.96 8.11 7.67 -36.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.40 0.49 0.56 0.46 0.42 -3.20%

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