[EUPE] QoQ TTM Result on 30-Nov-2002 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- 20.1%
YoY- 370.68%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 70,935 74,557 81,098 76,165 70,121 53,595 42,084 41.49%
PBT 11,273 8,947 8,077 9,291 7,738 5,256 3,661 111.22%
Tax -2,555 -1,898 -1,931 -2,066 -1,722 -830 -349 275.66%
NP 8,718 7,049 6,146 7,225 6,016 4,426 3,312 90.30%
-
NP to SH 8,718 7,049 6,146 7,225 6,016 4,426 3,312 90.30%
-
Tax Rate 22.66% 21.21% 23.91% 22.24% 22.25% 15.79% 9.53% -
Total Cost 62,217 67,508 74,952 68,940 64,105 49,169 38,772 36.94%
-
Net Worth 203,372 201,342 127,674 198,118 197,572 194,334 193,766 3.26%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 203,372 201,342 127,674 198,118 197,572 194,334 193,766 3.26%
NOSH 127,906 128,243 127,674 127,818 128,294 127,851 128,322 -0.21%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 12.29% 9.45% 7.58% 9.49% 8.58% 8.26% 7.87% -
ROE 4.29% 3.50% 4.81% 3.65% 3.04% 2.28% 1.71% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 55.46 58.14 63.52 59.59 54.66 41.92 32.80 41.79%
EPS 6.82 5.50 4.81 5.65 4.69 3.46 2.58 90.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.57 1.00 1.55 1.54 1.52 1.51 3.49%
Adjusted Per Share Value based on latest NOSH - 127,818
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 48.19 50.65 55.09 51.74 47.64 36.41 28.59 41.49%
EPS 5.92 4.79 4.18 4.91 4.09 3.01 2.25 90.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3816 1.3678 0.8674 1.3459 1.3422 1.3202 1.3163 3.27%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.64 0.48 0.50 0.50 0.55 0.61 0.57 -
P/RPS 1.15 0.83 0.79 0.84 1.01 1.46 1.74 -24.06%
P/EPS 9.39 8.73 10.39 8.85 11.73 17.62 22.08 -43.36%
EY 10.65 11.45 9.63 11.31 8.53 5.68 4.53 76.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.50 0.32 0.36 0.40 0.38 3.46%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/10/03 22/07/03 24/04/03 29/01/03 28/10/02 30/07/02 30/04/02 -
Price 0.66 0.64 0.49 0.49 0.53 0.61 0.66 -
P/RPS 1.19 1.10 0.77 0.82 0.97 1.46 2.01 -29.42%
P/EPS 9.68 11.64 10.18 8.67 11.30 17.62 25.57 -47.57%
EY 10.33 8.59 9.82 11.54 8.85 5.68 3.91 90.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.49 0.32 0.34 0.40 0.44 -3.04%

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