[EUPE] QoQ TTM Result on 31-Aug-2006 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 8.2%
YoY- 121.55%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 169,671 170,205 156,596 145,110 131,098 99,730 72,321 76.65%
PBT 15,533 14,856 12,393 11,332 10,014 6,432 5,735 94.42%
Tax -3,698 -3,289 -3,703 -2,944 -2,262 -1,361 -1,228 108.67%
NP 11,835 11,567 8,690 8,388 7,752 5,071 4,507 90.44%
-
NP to SH 11,832 11,568 8,693 8,390 7,754 5,072 4,507 90.41%
-
Tax Rate 23.81% 22.14% 29.88% 25.98% 22.59% 21.16% 21.41% -
Total Cost 157,836 158,638 147,906 136,722 123,346 94,659 67,814 75.71%
-
Net Worth 214,148 209,661 206,437 203,520 202,019 198,499 196,349 5.96%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 214,148 209,661 206,437 203,520 202,019 198,499 196,349 5.96%
NOSH 128,232 127,842 128,222 127,999 127,860 128,064 127,499 0.38%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 6.98% 6.80% 5.55% 5.78% 5.91% 5.08% 6.23% -
ROE 5.53% 5.52% 4.21% 4.12% 3.84% 2.56% 2.30% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 132.31 133.14 122.13 113.37 102.53 77.87 56.72 75.97%
EPS 9.23 9.05 6.78 6.55 6.06 3.96 3.53 89.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.61 1.59 1.58 1.55 1.54 5.55%
Adjusted Per Share Value based on latest NOSH - 127,999
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 115.27 115.63 106.38 98.58 89.06 67.75 49.13 76.66%
EPS 8.04 7.86 5.91 5.70 5.27 3.45 3.06 90.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4548 1.4243 1.4024 1.3826 1.3724 1.3485 1.3339 5.96%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.69 0.51 0.46 0.42 0.45 0.50 0.44 -
P/RPS 0.52 0.38 0.38 0.37 0.44 0.64 0.78 -23.70%
P/EPS 7.48 5.64 6.79 6.41 7.42 12.62 12.45 -28.82%
EY 13.37 17.74 14.74 15.61 13.48 7.92 8.03 40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.29 0.26 0.28 0.32 0.29 25.99%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 27/07/07 30/04/07 16/01/07 19/10/06 25/07/06 27/04/06 19/01/06 -
Price 1.43 0.68 0.46 0.41 0.44 0.44 0.50 -
P/RPS 1.08 0.51 0.38 0.36 0.43 0.57 0.88 14.64%
P/EPS 15.50 7.51 6.79 6.26 7.26 11.11 14.14 6.31%
EY 6.45 13.31 14.74 15.99 13.78 9.00 7.07 -5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.41 0.29 0.26 0.28 0.28 0.32 93.41%

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