[EUPE] QoQ TTM Result on 31-May-2005 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- 7.89%
YoY- -32.64%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 99,730 72,321 58,841 49,752 45,925 44,875 44,336 71.93%
PBT 6,432 5,735 4,603 4,108 4,058 2,404 2,621 82.23%
Tax -1,361 -1,228 -816 -827 -1,017 -866 -694 56.86%
NP 5,071 4,507 3,787 3,281 3,041 1,538 1,927 90.94%
-
NP to SH 5,072 4,507 3,787 3,281 3,041 1,538 1,927 90.97%
-
Tax Rate 21.16% 21.41% 17.73% 20.13% 25.06% 36.02% 26.48% -
Total Cost 94,659 67,814 55,054 46,471 42,884 43,337 42,409 71.04%
-
Net Worth 198,499 196,349 197,679 198,899 127,692 195,665 193,960 1.55%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 198,499 196,349 197,679 198,899 127,692 195,665 193,960 1.55%
NOSH 128,064 127,499 128,363 130,000 127,692 128,727 127,605 0.24%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 5.08% 6.23% 6.44% 6.59% 6.62% 3.43% 4.35% -
ROE 2.56% 2.30% 1.92% 1.65% 2.38% 0.79% 0.99% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 77.87 56.72 45.84 38.27 35.97 34.86 34.74 71.52%
EPS 3.96 3.53 2.95 2.52 2.38 1.19 1.51 90.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.54 1.53 1.00 1.52 1.52 1.31%
Adjusted Per Share Value based on latest NOSH - 130,000
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 67.75 49.13 39.97 33.80 31.20 30.49 30.12 71.92%
EPS 3.45 3.06 2.57 2.23 2.07 1.04 1.31 91.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3485 1.3339 1.3429 1.3512 0.8675 1.3292 1.3177 1.55%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.50 0.44 0.50 0.55 0.64 0.72 0.60 -
P/RPS 0.64 0.78 1.09 1.44 1.78 2.07 1.73 -48.56%
P/EPS 12.62 12.45 16.95 21.79 26.87 60.26 39.73 -53.54%
EY 7.92 8.03 5.90 4.59 3.72 1.66 2.52 115.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.32 0.36 0.64 0.47 0.39 -12.38%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 27/04/06 19/01/06 19/10/05 29/06/05 22/04/05 28/01/05 04/10/04 -
Price 0.44 0.50 0.50 0.51 0.61 0.68 0.61 -
P/RPS 0.57 0.88 1.09 1.33 1.70 1.95 1.76 -52.93%
P/EPS 11.11 14.14 16.95 20.21 25.61 56.91 40.39 -57.80%
EY 9.00 7.07 5.90 4.95 3.90 1.76 2.48 136.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.32 0.33 0.61 0.45 0.40 -21.21%

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