[EUPE] QoQ TTM Result on 31-Aug-2003 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 23.68%
YoY- 44.91%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 51,304 59,641 67,904 70,935 74,557 81,098 76,165 -23.13%
PBT 6,632 9,520 10,494 11,273 8,947 8,077 9,291 -20.11%
Tax -1,761 -2,027 -2,085 -2,555 -1,898 -1,931 -2,066 -10.09%
NP 4,871 7,493 8,409 8,718 7,049 6,146 7,225 -23.09%
-
NP to SH 4,871 7,493 8,409 8,718 7,049 6,146 7,225 -23.09%
-
Tax Rate 26.55% 21.29% 19.87% 22.66% 21.21% 23.91% 22.24% -
Total Cost 46,433 52,148 59,495 62,217 67,508 74,952 68,940 -23.14%
-
Net Worth 105,700 208,883 204,093 203,372 201,342 127,674 198,118 -34.19%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 105,700 208,883 204,093 203,372 201,342 127,674 198,118 -34.19%
NOSH 70,000 138,333 127,558 127,906 128,243 127,674 127,818 -33.03%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 9.49% 12.56% 12.38% 12.29% 9.45% 7.58% 9.49% -
ROE 4.61% 3.59% 4.12% 4.29% 3.50% 4.81% 3.65% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 73.29 43.11 53.23 55.46 58.14 63.52 59.59 14.77%
EPS 6.96 5.42 6.59 6.82 5.50 4.81 5.65 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.51 1.60 1.59 1.57 1.00 1.55 -1.72%
Adjusted Per Share Value based on latest NOSH - 127,906
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 34.85 40.52 46.13 48.19 50.65 55.09 51.74 -23.14%
EPS 3.31 5.09 5.71 5.92 4.79 4.18 4.91 -23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7181 1.419 1.3865 1.3816 1.3678 0.8674 1.3459 -34.19%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.80 0.74 0.79 0.64 0.48 0.50 0.50 -
P/RPS 1.09 1.72 1.48 1.15 0.83 0.79 0.84 18.94%
P/EPS 11.50 13.66 11.98 9.39 8.73 10.39 8.85 19.06%
EY 8.70 7.32 8.34 10.65 11.45 9.63 11.31 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.49 0.40 0.31 0.50 0.32 39.94%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 12/07/04 30/04/04 26/01/04 23/10/03 22/07/03 24/04/03 29/01/03 -
Price 0.74 0.84 0.73 0.66 0.64 0.49 0.49 -
P/RPS 1.01 1.95 1.37 1.19 1.10 0.77 0.82 14.89%
P/EPS 10.63 15.51 11.07 9.68 11.64 10.18 8.67 14.53%
EY 9.40 6.45 9.03 10.33 8.59 9.82 11.54 -12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.46 0.42 0.41 0.49 0.32 32.81%

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