[EUPE] QoQ TTM Result on 30-Nov-2004 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -20.19%
YoY- -81.71%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 58,841 49,752 45,925 44,875 44,336 51,304 59,641 -0.89%
PBT 4,603 4,108 4,058 2,404 2,621 6,632 9,520 -38.31%
Tax -816 -827 -1,017 -866 -694 -1,761 -2,027 -45.38%
NP 3,787 3,281 3,041 1,538 1,927 4,871 7,493 -36.47%
-
NP to SH 3,787 3,281 3,041 1,538 1,927 4,871 7,493 -36.47%
-
Tax Rate 17.73% 20.13% 25.06% 36.02% 26.48% 26.55% 21.29% -
Total Cost 55,054 46,471 42,884 43,337 42,409 46,433 52,148 3.67%
-
Net Worth 197,679 198,899 127,692 195,665 193,960 105,700 208,883 -3.59%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 197,679 198,899 127,692 195,665 193,960 105,700 208,883 -3.59%
NOSH 128,363 130,000 127,692 128,727 127,605 70,000 138,333 -4.85%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 6.44% 6.59% 6.62% 3.43% 4.35% 9.49% 12.56% -
ROE 1.92% 1.65% 2.38% 0.79% 0.99% 4.61% 3.59% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 45.84 38.27 35.97 34.86 34.74 73.29 43.11 4.16%
EPS 2.95 2.52 2.38 1.19 1.51 6.96 5.42 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.00 1.52 1.52 1.51 1.51 1.31%
Adjusted Per Share Value based on latest NOSH - 128,727
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 39.97 33.80 31.20 30.49 30.12 34.85 40.52 -0.90%
EPS 2.57 2.23 2.07 1.04 1.31 3.31 5.09 -36.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3429 1.3512 0.8675 1.3292 1.3177 0.7181 1.419 -3.59%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.50 0.55 0.64 0.72 0.60 0.80 0.74 -
P/RPS 1.09 1.44 1.78 2.07 1.73 1.09 1.72 -26.15%
P/EPS 16.95 21.79 26.87 60.26 39.73 11.50 13.66 15.42%
EY 5.90 4.59 3.72 1.66 2.52 8.70 7.32 -13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.64 0.47 0.39 0.53 0.49 -24.66%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 19/10/05 29/06/05 22/04/05 28/01/05 04/10/04 12/07/04 30/04/04 -
Price 0.50 0.51 0.61 0.68 0.61 0.74 0.84 -
P/RPS 1.09 1.33 1.70 1.95 1.76 1.01 1.95 -32.07%
P/EPS 16.95 20.21 25.61 56.91 40.39 10.63 15.51 6.08%
EY 5.90 4.95 3.90 1.76 2.48 9.40 6.45 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.61 0.45 0.40 0.49 0.56 -31.06%

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