[EUPE] QoQ TTM Result on 31-Aug-2005 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 15.42%
YoY- 96.52%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 131,098 99,730 72,321 58,841 49,752 45,925 44,875 104.49%
PBT 10,014 6,432 5,735 4,603 4,108 4,058 2,404 159.11%
Tax -2,262 -1,361 -1,228 -816 -827 -1,017 -866 89.77%
NP 7,752 5,071 4,507 3,787 3,281 3,041 1,538 194.26%
-
NP to SH 7,754 5,072 4,507 3,787 3,281 3,041 1,538 194.31%
-
Tax Rate 22.59% 21.16% 21.41% 17.73% 20.13% 25.06% 36.02% -
Total Cost 123,346 94,659 67,814 55,054 46,471 42,884 43,337 100.96%
-
Net Worth 202,019 198,499 196,349 197,679 198,899 127,692 195,665 2.15%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 202,019 198,499 196,349 197,679 198,899 127,692 195,665 2.15%
NOSH 127,860 128,064 127,499 128,363 130,000 127,692 128,727 -0.44%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 5.91% 5.08% 6.23% 6.44% 6.59% 6.62% 3.43% -
ROE 3.84% 2.56% 2.30% 1.92% 1.65% 2.38% 0.79% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 102.53 77.87 56.72 45.84 38.27 35.97 34.86 105.41%
EPS 6.06 3.96 3.53 2.95 2.52 2.38 1.19 196.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.54 1.54 1.53 1.00 1.52 2.61%
Adjusted Per Share Value based on latest NOSH - 128,363
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 89.06 67.75 49.13 39.97 33.80 31.20 30.49 104.47%
EPS 5.27 3.45 3.06 2.57 2.23 2.07 1.04 195.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3724 1.3485 1.3339 1.3429 1.3512 0.8675 1.3292 2.15%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.45 0.50 0.44 0.50 0.55 0.64 0.72 -
P/RPS 0.44 0.64 0.78 1.09 1.44 1.78 2.07 -64.41%
P/EPS 7.42 12.62 12.45 16.95 21.79 26.87 60.26 -75.28%
EY 13.48 7.92 8.03 5.90 4.59 3.72 1.66 304.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.29 0.32 0.36 0.64 0.47 -29.22%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 25/07/06 27/04/06 19/01/06 19/10/05 29/06/05 22/04/05 28/01/05 -
Price 0.44 0.44 0.50 0.50 0.51 0.61 0.68 -
P/RPS 0.43 0.57 0.88 1.09 1.33 1.70 1.95 -63.53%
P/EPS 7.26 11.11 14.14 16.95 20.21 25.61 56.91 -74.69%
EY 13.78 9.00 7.07 5.90 4.95 3.90 1.76 294.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.32 0.33 0.61 0.45 -27.13%

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