[EUPE] QoQ Quarter Result on 31-May-2003 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 215.61%
YoY- 329.58%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 9,656 13,338 20,767 15,880 17,919 16,369 24,389 -46.11%
PBT 12 1,043 5,245 3,220 986 1,822 2,919 -97.44%
Tax -95 54 -1,395 -591 -153 -416 -738 -74.53%
NP -83 1,097 3,850 2,629 833 1,406 2,181 -
-
NP to SH -83 1,097 3,850 2,629 833 1,406 2,181 -
-
Tax Rate 791.67% -5.18% 26.60% 18.35% 15.52% 22.83% 25.28% -
Total Cost 9,739 12,241 16,917 13,251 17,086 14,963 22,208 -42.30%
-
Net Worth 208,883 204,093 203,372 201,342 127,674 198,118 197,572 3.78%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 208,883 204,093 203,372 201,342 127,674 198,118 197,572 3.78%
NOSH 138,333 127,558 127,906 128,243 127,674 127,818 128,294 5.15%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -0.86% 8.22% 18.54% 16.56% 4.65% 8.59% 8.94% -
ROE -0.04% 0.54% 1.89% 1.31% 0.65% 0.71% 1.10% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 6.98 10.46 16.24 12.38 14.03 12.81 19.01 -48.75%
EPS -0.06 0.86 3.01 2.05 0.65 1.10 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.60 1.59 1.57 1.00 1.55 1.54 -1.30%
Adjusted Per Share Value based on latest NOSH - 128,243
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 6.56 9.06 14.11 10.79 12.17 11.12 16.57 -46.11%
EPS -0.06 0.75 2.62 1.79 0.57 0.96 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.419 1.3865 1.3816 1.3678 0.8674 1.3459 1.3422 3.78%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.74 0.79 0.64 0.48 0.50 0.50 0.55 -
P/RPS 10.60 7.56 3.94 3.88 3.56 3.90 2.89 138.02%
P/EPS -1,233.33 91.86 21.26 23.41 76.64 45.45 32.35 -
EY -0.08 1.09 4.70 4.27 1.30 2.20 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.40 0.31 0.50 0.32 0.36 22.84%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 30/04/04 26/01/04 23/10/03 22/07/03 24/04/03 29/01/03 28/10/02 -
Price 0.84 0.73 0.66 0.64 0.49 0.49 0.53 -
P/RPS 12.03 6.98 4.07 5.17 3.49 3.83 2.79 165.15%
P/EPS -1,400.00 84.88 21.93 31.22 75.10 44.55 31.18 -
EY -0.07 1.18 4.56 3.20 1.33 2.24 3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.42 0.41 0.49 0.32 0.34 39.50%

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