[EUPE] YoY Annualized Quarter Result on 30-Nov-2002 [#3]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- -9.34%
YoY- 315.73%
View:
Show?
Annualized Quarter Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 82,153 46,958 66,646 84,238 38,797 66,918 31,398 -1.01%
PBT 5,425 3,189 12,677 9,454 1,785 7,058 4,145 -0.28%
Tax -1,309 -1,028 -2,576 -2,370 -81 -2,766 -933 -0.35%
NP 4,116 2,161 10,101 7,084 1,704 4,292 3,212 -0.26%
-
NP to SH 4,116 2,161 10,101 7,084 1,704 4,292 3,212 -0.26%
-
Tax Rate 24.13% 32.24% 20.32% 25.07% 4.54% 39.19% 22.51% -
Total Cost 78,037 44,797 56,545 77,154 37,093 62,626 28,186 -1.07%
-
Net Worth 197,260 194,009 204,756 198,437 191,699 197,500 194,770 -0.01%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 197,260 194,009 204,756 198,437 191,699 197,500 194,770 -0.01%
NOSH 128,091 127,637 127,972 128,024 127,799 128,247 128,138 0.00%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 5.01% 4.60% 15.16% 8.41% 4.39% 6.41% 10.23% -
ROE 2.09% 1.11% 4.93% 3.57% 0.89% 2.17% 1.65% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 64.14 36.79 52.08 65.80 30.36 52.18 24.50 -1.01%
EPS 3.21 1.69 7.89 5.53 1.33 3.35 2.51 -0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.60 1.55 1.50 1.54 1.52 -0.01%
Adjusted Per Share Value based on latest NOSH - 127,818
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 55.81 31.90 45.28 57.23 26.36 45.46 21.33 -1.01%
EPS 2.80 1.47 6.86 4.81 1.16 2.92 2.18 -0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3401 1.318 1.391 1.3481 1.3023 1.3417 1.3232 -0.01%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.44 0.72 0.79 0.50 0.56 0.70 0.00 -
P/RPS 0.69 1.96 1.52 0.76 1.84 1.34 0.00 -100.00%
P/EPS 13.69 42.52 10.01 9.04 42.00 20.92 0.00 -100.00%
EY 7.30 2.35 9.99 11.07 2.38 4.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.49 0.32 0.37 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 19/01/06 28/01/05 26/01/04 29/01/03 28/01/02 19/01/01 15/02/00 -
Price 0.50 0.68 0.73 0.49 0.61 0.63 1.32 -
P/RPS 0.78 1.85 1.40 0.74 2.01 1.21 5.39 2.07%
P/EPS 15.56 40.16 9.25 8.86 45.75 18.82 52.66 1.30%
EY 6.43 2.49 10.81 11.29 2.19 5.31 1.90 -1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.46 0.32 0.41 0.41 0.87 1.06%

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