[EUPE] YoY Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- -22.05%
YoY- 42.59%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 157,974 82,153 46,958 66,646 84,238 38,797 66,918 15.38%
PBT 13,373 5,425 3,189 12,677 9,454 1,785 7,058 11.23%
Tax -4,432 -1,309 -1,028 -2,576 -2,370 -81 -2,766 8.17%
NP 8,941 4,116 2,161 10,101 7,084 1,704 4,292 13.00%
-
NP to SH 8,942 4,116 2,161 10,101 7,084 1,704 4,292 13.00%
-
Tax Rate 33.14% 24.13% 32.24% 20.32% 25.07% 4.54% 39.19% -
Total Cost 149,033 78,037 44,797 56,545 77,154 37,093 62,626 15.53%
-
Net Worth 206,073 197,260 194,009 204,756 198,437 191,699 197,500 0.71%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 206,073 197,260 194,009 204,756 198,437 191,699 197,500 0.71%
NOSH 127,996 128,091 127,637 127,972 128,024 127,799 128,247 -0.03%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 5.66% 5.01% 4.60% 15.16% 8.41% 4.39% 6.41% -
ROE 4.34% 2.09% 1.11% 4.93% 3.57% 0.89% 2.17% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 123.42 64.14 36.79 52.08 65.80 30.36 52.18 15.42%
EPS 6.99 3.21 1.69 7.89 5.53 1.33 3.35 13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.54 1.52 1.60 1.55 1.50 1.54 0.74%
Adjusted Per Share Value based on latest NOSH - 127,558
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 107.32 55.81 31.90 45.28 57.23 26.36 45.46 15.38%
EPS 6.08 2.80 1.47 6.86 4.81 1.16 2.92 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.3401 1.318 1.391 1.3481 1.3023 1.3417 0.71%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.46 0.44 0.72 0.79 0.50 0.56 0.70 -
P/RPS 0.37 0.69 1.96 1.52 0.76 1.84 1.34 -19.29%
P/EPS 6.58 13.69 42.52 10.01 9.04 42.00 20.92 -17.52%
EY 15.19 7.30 2.35 9.99 11.07 2.38 4.78 21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.47 0.49 0.32 0.37 0.45 -7.05%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 16/01/07 19/01/06 28/01/05 26/01/04 29/01/03 28/01/02 19/01/01 -
Price 0.46 0.50 0.68 0.73 0.49 0.61 0.63 -
P/RPS 0.37 0.78 1.85 1.40 0.74 2.01 1.21 -17.91%
P/EPS 6.58 15.56 40.16 9.25 8.86 45.75 18.82 -16.05%
EY 15.19 6.43 2.49 10.81 11.29 2.19 5.31 19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.45 0.46 0.32 0.41 0.41 -5.60%

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