[EUPE] QoQ TTM Result on 30-Nov-2005 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 19.01%
YoY- 193.04%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 145,110 131,098 99,730 72,321 58,841 49,752 45,925 114.87%
PBT 11,332 10,014 6,432 5,735 4,603 4,108 4,058 97.93%
Tax -2,944 -2,262 -1,361 -1,228 -816 -827 -1,017 102.72%
NP 8,388 7,752 5,071 4,507 3,787 3,281 3,041 96.31%
-
NP to SH 8,390 7,754 5,072 4,507 3,787 3,281 3,041 96.34%
-
Tax Rate 25.98% 22.59% 21.16% 21.41% 17.73% 20.13% 25.06% -
Total Cost 136,722 123,346 94,659 67,814 55,054 46,471 42,884 116.16%
-
Net Worth 203,520 202,019 198,499 196,349 197,679 198,899 127,692 36.33%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 203,520 202,019 198,499 196,349 197,679 198,899 127,692 36.33%
NOSH 127,999 127,860 128,064 127,499 128,363 130,000 127,692 0.15%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 5.78% 5.91% 5.08% 6.23% 6.44% 6.59% 6.62% -
ROE 4.12% 3.84% 2.56% 2.30% 1.92% 1.65% 2.38% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 113.37 102.53 77.87 56.72 45.84 38.27 35.97 114.51%
EPS 6.55 6.06 3.96 3.53 2.95 2.52 2.38 96.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.55 1.54 1.54 1.53 1.00 36.11%
Adjusted Per Share Value based on latest NOSH - 127,499
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 98.58 89.06 67.75 49.13 39.97 33.80 31.20 114.87%
EPS 5.70 5.27 3.45 3.06 2.57 2.23 2.07 96.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3826 1.3724 1.3485 1.3339 1.3429 1.3512 0.8675 36.32%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.42 0.45 0.50 0.44 0.50 0.55 0.64 -
P/RPS 0.37 0.44 0.64 0.78 1.09 1.44 1.78 -64.80%
P/EPS 6.41 7.42 12.62 12.45 16.95 21.79 26.87 -61.43%
EY 15.61 13.48 7.92 8.03 5.90 4.59 3.72 159.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.32 0.29 0.32 0.36 0.64 -45.05%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 19/10/06 25/07/06 27/04/06 19/01/06 19/10/05 29/06/05 22/04/05 -
Price 0.41 0.44 0.44 0.50 0.50 0.51 0.61 -
P/RPS 0.36 0.43 0.57 0.88 1.09 1.33 1.70 -64.37%
P/EPS 6.26 7.26 11.11 14.14 16.95 20.21 25.61 -60.80%
EY 15.99 13.78 9.00 7.07 5.90 4.95 3.90 155.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.28 0.32 0.32 0.33 0.61 -43.27%

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