[EUPE] YoY Annualized Quarter Result on 31-May-2004 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
12-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- -99.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Revenue 168,816 170,952 45,480 30,172 89,684 63,520 43,640 25.27%
PBT 18,564 15,856 1,528 1,328 9,400 12,880 3,020 35.32%
Tax -5,780 -4,144 -540 -1,300 -2,496 -2,364 -572 47.00%
NP 12,784 11,712 988 28 6,904 10,516 2,448 31.70%
-
NP to SH 12,772 11,712 988 28 6,904 10,516 2,448 31.68%
-
Tax Rate 31.14% 26.14% 35.34% 97.89% 26.55% 18.35% 18.94% -
Total Cost 156,032 159,240 44,492 30,144 82,780 53,004 41,192 24.84%
-
Net Worth 214,148 202,019 198,899 105,700 194,334 201,342 192,525 1.78%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Net Worth 214,148 202,019 198,899 105,700 194,334 201,342 192,525 1.78%
NOSH 128,232 127,860 130,000 70,000 127,851 128,243 127,500 0.09%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
NP Margin 7.57% 6.85% 2.17% 0.09% 7.70% 16.56% 5.61% -
ROE 5.96% 5.80% 0.50% 0.03% 3.55% 5.22% 1.27% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
RPS 131.65 133.70 34.98 43.10 70.15 49.53 34.23 25.15%
EPS 9.96 9.16 0.76 0.04 5.40 8.20 1.92 31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.58 1.53 1.51 1.52 1.57 1.51 1.69%
Adjusted Per Share Value based on latest NOSH - 70,000
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
RPS 114.68 116.14 30.90 20.50 60.93 43.15 29.65 25.27%
EPS 8.68 7.96 0.67 0.02 4.69 7.14 1.66 31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4548 1.3724 1.3512 0.7181 1.3202 1.3678 1.3079 1.78%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 30/05/03 31/05/01 -
Price 0.69 0.45 0.55 0.80 0.61 0.48 0.55 -
P/RPS 0.52 0.34 1.57 1.86 0.87 0.97 1.61 -17.16%
P/EPS 6.93 4.91 72.37 2,000.00 11.30 5.85 28.65 -21.05%
EY 14.43 20.36 1.38 0.05 8.85 17.08 3.49 26.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.36 0.53 0.40 0.31 0.36 2.19%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Date 27/07/07 25/07/06 29/06/05 12/07/04 30/07/02 22/07/03 31/07/01 -
Price 1.43 0.44 0.51 0.74 0.61 0.64 0.60 -
P/RPS 1.09 0.33 1.46 1.72 0.87 1.29 1.75 -7.58%
P/EPS 14.36 4.80 67.11 1,850.00 11.30 7.80 31.25 -12.14%
EY 6.97 20.82 1.49 0.05 8.85 12.81 3.20 13.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.28 0.33 0.49 0.40 0.41 0.40 13.60%

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