[EUPE] YoY Annualized Quarter Result on 30-Nov-2007 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 2.22%
YoY- 37.04%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 112,061 97,584 126,958 145,466 157,974 82,153 46,958 15.59%
PBT 7,362 6,349 6,829 18,968 13,373 5,425 3,189 14.95%
Tax -3,176 -2,860 -3,014 -6,718 -4,432 -1,309 -1,028 20.67%
NP 4,186 3,489 3,814 12,249 8,941 4,116 2,161 11.64%
-
NP to SH 2,500 1,917 3,814 12,254 8,942 4,116 2,161 2.45%
-
Tax Rate 43.14% 45.05% 44.14% 35.42% 33.14% 24.13% 32.24% -
Total Cost 107,874 94,094 123,144 133,217 149,033 78,037 44,797 15.76%
-
Net Worth 237,585 233,674 229,901 221,454 206,073 197,260 194,009 3.43%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 237,585 233,674 229,901 221,454 206,073 197,260 194,009 3.43%
NOSH 128,424 128,392 127,723 128,008 127,996 128,091 127,637 0.10%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 3.74% 3.58% 3.00% 8.42% 5.66% 5.01% 4.60% -
ROE 1.05% 0.82% 1.66% 5.53% 4.34% 2.09% 1.11% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 87.26 76.00 99.40 113.64 123.42 64.14 36.79 15.47%
EPS 1.95 1.49 2.99 9.57 6.99 3.21 1.69 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.82 1.80 1.73 1.61 1.54 1.52 3.32%
Adjusted Per Share Value based on latest NOSH - 127,880
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 76.13 66.29 86.25 98.82 107.32 55.81 31.90 15.59%
EPS 1.70 1.30 2.59 8.33 6.08 2.80 1.47 2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.614 1.5875 1.5618 1.5044 1.40 1.3401 1.318 3.43%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.53 0.50 0.42 0.71 0.46 0.44 0.72 -
P/RPS 0.61 0.66 0.42 0.62 0.37 0.69 1.96 -17.67%
P/EPS 27.23 33.48 14.06 7.42 6.58 13.69 42.52 -7.15%
EY 3.67 2.99 7.11 13.48 15.19 7.30 2.35 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.23 0.41 0.29 0.29 0.47 -7.72%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 31/01/11 20/01/10 22/01/09 31/01/08 16/01/07 19/01/06 28/01/05 -
Price 0.52 0.46 0.50 0.69 0.46 0.50 0.68 -
P/RPS 0.60 0.61 0.50 0.61 0.37 0.78 1.85 -17.10%
P/EPS 26.71 30.80 16.74 7.21 6.58 15.56 40.16 -6.56%
EY 3.74 3.25 5.97 13.87 15.19 6.43 2.49 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.28 0.40 0.29 0.32 0.45 -7.59%

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