[EUPE] QoQ TTM Result on 28-Feb-2006 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
27-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- 12.54%
YoY- 66.79%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 156,596 145,110 131,098 99,730 72,321 58,841 49,752 114.62%
PBT 12,393 11,332 10,014 6,432 5,735 4,603 4,108 108.64%
Tax -3,703 -2,944 -2,262 -1,361 -1,228 -816 -827 171.41%
NP 8,690 8,388 7,752 5,071 4,507 3,787 3,281 91.31%
-
NP to SH 8,693 8,390 7,754 5,072 4,507 3,787 3,281 91.36%
-
Tax Rate 29.88% 25.98% 22.59% 21.16% 21.41% 17.73% 20.13% -
Total Cost 147,906 136,722 123,346 94,659 67,814 55,054 46,471 116.22%
-
Net Worth 206,437 203,520 202,019 198,499 196,349 197,679 198,899 2.50%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 206,437 203,520 202,019 198,499 196,349 197,679 198,899 2.50%
NOSH 128,222 127,999 127,860 128,064 127,499 128,363 130,000 -0.91%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 5.55% 5.78% 5.91% 5.08% 6.23% 6.44% 6.59% -
ROE 4.21% 4.12% 3.84% 2.56% 2.30% 1.92% 1.65% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 122.13 113.37 102.53 77.87 56.72 45.84 38.27 116.60%
EPS 6.78 6.55 6.06 3.96 3.53 2.95 2.52 93.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.59 1.58 1.55 1.54 1.54 1.53 3.45%
Adjusted Per Share Value based on latest NOSH - 128,064
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 106.38 98.58 89.06 67.75 49.13 39.97 33.80 114.61%
EPS 5.91 5.70 5.27 3.45 3.06 2.57 2.23 91.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4024 1.3826 1.3724 1.3485 1.3339 1.3429 1.3512 2.50%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.46 0.42 0.45 0.50 0.44 0.50 0.55 -
P/RPS 0.38 0.37 0.44 0.64 0.78 1.09 1.44 -58.82%
P/EPS 6.79 6.41 7.42 12.62 12.45 16.95 21.79 -54.00%
EY 14.74 15.61 13.48 7.92 8.03 5.90 4.59 117.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.28 0.32 0.29 0.32 0.36 -13.41%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 16/01/07 19/10/06 25/07/06 27/04/06 19/01/06 19/10/05 29/06/05 -
Price 0.46 0.41 0.44 0.44 0.50 0.50 0.51 -
P/RPS 0.38 0.36 0.43 0.57 0.88 1.09 1.33 -56.58%
P/EPS 6.79 6.26 7.26 11.11 14.14 16.95 20.21 -51.63%
EY 14.74 15.99 13.78 9.00 7.07 5.90 4.95 106.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.28 0.28 0.32 0.32 0.33 -8.24%

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