[EUPE] YoY Annualized Quarter Result on 30-Nov-2004 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 18.36%
YoY- -78.6%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 145,466 157,974 82,153 46,958 66,646 84,238 38,797 24.62%
PBT 18,968 13,373 5,425 3,189 12,677 9,454 1,785 48.24%
Tax -6,718 -4,432 -1,309 -1,028 -2,576 -2,370 -81 108.75%
NP 12,249 8,941 4,116 2,161 10,101 7,084 1,704 38.90%
-
NP to SH 12,254 8,942 4,116 2,161 10,101 7,084 1,704 38.91%
-
Tax Rate 35.42% 33.14% 24.13% 32.24% 20.32% 25.07% 4.54% -
Total Cost 133,217 149,033 78,037 44,797 56,545 77,154 37,093 23.73%
-
Net Worth 221,454 206,073 197,260 194,009 204,756 198,437 191,699 2.43%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 221,454 206,073 197,260 194,009 204,756 198,437 191,699 2.43%
NOSH 128,008 127,996 128,091 127,637 127,972 128,024 127,799 0.02%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 8.42% 5.66% 5.01% 4.60% 15.16% 8.41% 4.39% -
ROE 5.53% 4.34% 2.09% 1.11% 4.93% 3.57% 0.89% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 113.64 123.42 64.14 36.79 52.08 65.80 30.36 24.59%
EPS 9.57 6.99 3.21 1.69 7.89 5.53 1.33 38.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.61 1.54 1.52 1.60 1.55 1.50 2.40%
Adjusted Per Share Value based on latest NOSH - 128,727
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 98.82 107.32 55.81 31.90 45.28 57.23 26.36 24.62%
EPS 8.33 6.08 2.80 1.47 6.86 4.81 1.16 38.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5044 1.40 1.3401 1.318 1.391 1.3481 1.3023 2.43%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.71 0.46 0.44 0.72 0.79 0.50 0.56 -
P/RPS 0.62 0.37 0.69 1.96 1.52 0.76 1.84 -16.57%
P/EPS 7.42 6.58 13.69 42.52 10.01 9.04 42.00 -25.08%
EY 13.48 15.19 7.30 2.35 9.99 11.07 2.38 33.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.29 0.47 0.49 0.32 0.37 1.72%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/01/08 16/01/07 19/01/06 28/01/05 26/01/04 29/01/03 28/01/02 -
Price 0.69 0.46 0.50 0.68 0.73 0.49 0.61 -
P/RPS 0.61 0.37 0.78 1.85 1.40 0.74 2.01 -18.01%
P/EPS 7.21 6.58 15.56 40.16 9.25 8.86 45.75 -26.49%
EY 13.87 15.19 6.43 2.49 10.81 11.29 2.19 36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.32 0.45 0.46 0.32 0.41 -0.41%

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