[EUPE] QoQ TTM Result on 28-Feb-2005 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 97.72%
YoY- -59.42%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 72,321 58,841 49,752 45,925 44,875 44,336 51,304 25.69%
PBT 5,735 4,603 4,108 4,058 2,404 2,621 6,632 -9.22%
Tax -1,228 -816 -827 -1,017 -866 -694 -1,761 -21.34%
NP 4,507 3,787 3,281 3,041 1,538 1,927 4,871 -5.04%
-
NP to SH 4,507 3,787 3,281 3,041 1,538 1,927 4,871 -5.04%
-
Tax Rate 21.41% 17.73% 20.13% 25.06% 36.02% 26.48% 26.55% -
Total Cost 67,814 55,054 46,471 42,884 43,337 42,409 46,433 28.69%
-
Net Worth 196,349 197,679 198,899 127,692 195,665 193,960 105,700 51.05%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 196,349 197,679 198,899 127,692 195,665 193,960 105,700 51.05%
NOSH 127,499 128,363 130,000 127,692 128,727 127,605 70,000 49.08%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 6.23% 6.44% 6.59% 6.62% 3.43% 4.35% 9.49% -
ROE 2.30% 1.92% 1.65% 2.38% 0.79% 0.99% 4.61% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 56.72 45.84 38.27 35.97 34.86 34.74 73.29 -15.69%
EPS 3.53 2.95 2.52 2.38 1.19 1.51 6.96 -36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.53 1.00 1.52 1.52 1.51 1.31%
Adjusted Per Share Value based on latest NOSH - 127,692
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 49.13 39.97 33.80 31.20 30.49 30.12 34.85 25.70%
EPS 3.06 2.57 2.23 2.07 1.04 1.31 3.31 -5.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3339 1.3429 1.3512 0.8675 1.3292 1.3177 0.7181 51.05%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.44 0.50 0.55 0.64 0.72 0.60 0.80 -
P/RPS 0.78 1.09 1.44 1.78 2.07 1.73 1.09 -19.97%
P/EPS 12.45 16.95 21.79 26.87 60.26 39.73 11.50 5.42%
EY 8.03 5.90 4.59 3.72 1.66 2.52 8.70 -5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.36 0.64 0.47 0.39 0.53 -33.07%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 19/01/06 19/10/05 29/06/05 22/04/05 28/01/05 04/10/04 12/07/04 -
Price 0.50 0.50 0.51 0.61 0.68 0.61 0.74 -
P/RPS 0.88 1.09 1.33 1.70 1.95 1.76 1.01 -8.76%
P/EPS 14.14 16.95 20.21 25.61 56.91 40.39 10.63 20.93%
EY 7.07 5.90 4.95 3.90 1.76 2.48 9.40 -17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.61 0.45 0.40 0.49 -24.70%

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