[EUPE] YoY Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
04-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 6421.43%
YoY- -85.91%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 153,782 159,276 68,516 42,684 73,294 93,620 37,546 26.47%
PBT 18,430 14,022 4,222 3,132 16,930 10,538 2,140 43.14%
Tax -6,450 -4,070 -904 -1,306 -3,972 -2,724 22 -
NP 11,980 9,952 3,318 1,826 12,958 7,814 2,162 33.00%
-
NP to SH 11,988 9,952 3,318 1,826 12,958 7,814 2,162 33.02%
-
Tax Rate 35.00% 29.03% 21.41% 41.70% 23.46% 25.85% -1.03% -
Total Cost 141,802 149,324 65,198 40,858 60,336 85,806 35,384 26.01%
-
Net Worth 217,730 203,389 196,527 195,459 203,589 197,271 193,035 2.02%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 217,730 203,389 196,527 195,459 203,589 197,271 193,035 2.02%
NOSH 128,076 127,917 127,615 128,591 128,043 128,098 128,690 -0.07%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 7.79% 6.25% 4.84% 4.28% 17.68% 8.35% 5.76% -
ROE 5.51% 4.89% 1.69% 0.93% 6.36% 3.96% 1.12% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 120.07 124.51 53.69 33.19 57.24 73.08 29.18 26.57%
EPS 9.36 7.78 2.60 1.42 10.12 6.10 1.68 33.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.59 1.54 1.52 1.59 1.54 1.50 2.10%
Adjusted Per Share Value based on latest NOSH - 127,605
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 104.47 108.20 46.55 29.00 49.79 63.60 25.51 26.47%
EPS 8.14 6.76 2.25 1.24 8.80 5.31 1.47 32.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4791 1.3817 1.3351 1.3278 1.3831 1.3402 1.3114 2.02%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.00 0.42 0.50 0.60 0.64 0.55 0.64 -
P/RPS 0.83 0.34 0.93 1.81 1.12 0.75 2.19 -14.92%
P/EPS 10.68 5.40 19.23 42.25 6.32 9.02 38.10 -19.09%
EY 9.36 18.52 5.20 2.37 15.81 11.09 2.63 23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.26 0.32 0.39 0.40 0.36 0.43 5.41%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 29/10/07 19/10/06 19/10/05 04/10/04 23/10/03 28/10/02 25/10/01 -
Price 0.92 0.41 0.50 0.61 0.66 0.53 0.51 -
P/RPS 0.77 0.33 0.93 1.84 1.15 0.73 1.75 -12.78%
P/EPS 9.83 5.27 19.23 42.96 6.52 8.69 30.36 -17.12%
EY 10.17 18.98 5.20 2.33 15.33 11.51 3.29 20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.32 0.40 0.42 0.34 0.34 8.01%

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