[EUPE] YoY Cumulative Quarter Result on 30-Nov-2006 [#3]

Stock

[EUPE] EUPE CORPORATION BHD

Announcement Date

16-Jan-2007

Admission Sponsor

Sponsor

Financial Year

28-Feb-2007

Quarter

30-Nov-2006 [#3]

Profit Trend

QoQ- 34.79%

YoY- 117.27%

Quarter Report

EUPE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Cumulative Result
Revenue	73,188	95,219	109,100	118,481	61,615	35,219	49,985	6.55%
YoY %	-23.14%	-12.72%	-7.92%	92.29%	74.95%	-29.54%	-	-
Horiz. %	146.42%	190.50%	218.27%	237.03%	123.27%	70.46%	100.00%	-
PBT	4,762	5,122	14,226	10,030	4,069	2,392	9,508	-10.87%
YoY %	-7.03%	-64.00%	41.83%	146.50%	70.11%	-74.84%	-	-
Horiz. %	50.08%	53.87%	149.62%	105.49%	42.80%	25.16%	100.00%	-
Tax	-2,145	-2,261	-5,039	-3,324	-982	-771	-1,932	1.75%
YoY %	5.13%	55.13%	-51.59%	-238.49%	-27.37%	60.09%	-	-
Horiz. %	111.02%	117.03%	260.82%	172.05%	50.83%	39.91%	100.00%	-
NP	2,617	2,861	9,187	6,706	3,087	1,621	7,576	-16.22%
YoY %	-8.53%	-68.86%	37.00%	117.23%	90.44%	-78.60%	-	-
Horiz. %	34.54%	37.76%	121.26%	88.52%	40.75%	21.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,438	2,861	9,191	6,707	3,087	1,621	7,576	-24.17%
YoY %	-49.74%	-68.87%	37.04%	117.27%	90.44%	-78.60%	-	-
Horiz. %	18.98%	37.76%	121.32%	88.53%	40.75%	21.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.04%	44.14%	35.42%	33.14%	24.13%	32.23%	20.32%	-
YoY %	2.04%	24.62%	6.88%	37.34%	-25.13%	58.61%	-	-
Horiz. %	221.65%	217.22%	174.31%	163.09%	118.75%	158.61%	100.00%	-
Total Cost	70,571	92,358	99,913	111,775	58,528	33,598	42,409	8.84%
YoY %	-23.59%	-7.56%	-10.61%	90.98%	74.20%	-20.78%	-	-
Horiz. %	166.41%	217.78%	235.59%	263.56%	138.01%	79.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	233,675	229,901	221,454	206,073	197,260	194,009	204,756	2.22%
YoY %	1.64%	3.81%	7.46%	4.47%	1.68%	-5.25%	-	-
Horiz. %	114.12%	112.28%	108.16%	100.64%	96.34%	94.75%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	233,675	229,901	221,454	206,073	197,260	194,009	204,756	2.22%
YoY %	1.64%	3.81%	7.46%	4.47%	1.68%	-5.25%	-	-
Horiz. %	114.12%	112.28%	108.16%	100.64%	96.34%	94.75%	100.00%	-
NOSH	128,392	127,723	128,008	127,996	128,091	127,637	127,972	0.05%
YoY %	0.52%	-0.22%	0.01%	-0.07%	0.36%	-0.26%	-	-
Horiz. %	100.33%	99.81%	100.03%	100.02%	100.09%	99.74%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	3.58%	3.00%	8.42%	5.66%	5.01%	4.60%	15.16%	-
YoY %	19.33%	-64.37%	48.76%	12.97%	8.91%	-69.66%	-	-
Horiz. %	23.61%	19.79%	55.54%	37.34%	33.05%	30.34%	100.00%	-
ROE	0.62%	1.24%	4.15%	3.25%	1.56%	0.84%	3.70%	-
YoY %	-50.00%	-70.12%	27.69%	108.33%	85.71%	-77.30%	-	-
Horiz. %	16.76%	33.51%	112.16%	87.84%	42.16%	22.70%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	57.00	74.55	85.23	92.57	48.10	27.59	39.06	6.49%
YoY %	-23.54%	-12.53%	-7.93%	92.45%	74.34%	-29.37%	-	-
Horiz. %	145.93%	190.86%	218.20%	236.99%	123.14%	70.63%	100.00%	-
EPS	1.12	2.24	7.18	5.24	2.41	1.27	5.92	-24.21%
YoY %	-50.00%	-68.80%	37.02%	117.43%	89.76%	-78.55%	-	-
Horiz. %	18.92%	37.84%	121.28%	88.51%	40.71%	21.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.82	1.80	1.73	1.61	1.54	1.52	1.60	2.16%
YoY %	1.11%	4.05%	7.45%	4.55%	1.32%	-5.00%	-	-
Horiz. %	113.75%	112.50%	108.12%	100.63%	96.25%	95.00%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 128,222
RPS	49.72	64.69	74.12	80.49	41.86	23.93	33.96	6.55%
YoY %	-23.14%	-12.72%	-7.91%	92.28%	74.93%	-29.53%	-	-
Horiz. %	146.41%	190.49%	218.26%	237.01%	123.26%	70.47%	100.00%	-
EPS	0.98	1.94	6.24	4.56	2.10	1.10	5.15	-24.14%
YoY %	-49.48%	-68.91%	36.84%	117.14%	90.91%	-78.64%	-	-
Horiz. %	19.03%	37.67%	121.17%	88.54%	40.78%	21.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5875	1.5618	1.5044	1.40	1.3401	1.318	1.391	2.22%
YoY %	1.65%	3.82%	7.46%	4.47%	1.68%	-5.25%	-	-
Horiz. %	114.13%	112.28%	108.15%	100.65%	96.34%	94.75%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	0.50	0.42	0.71	0.46	0.44	0.72	0.79	-
P/RPS	0.88	0.56	0.83	0.50	0.91	2.61	2.02	-12.92%
YoY %	57.14%	-32.53%	66.00%	-45.05%	-65.13%	29.21%	-	-
Horiz. %	43.56%	27.72%	41.09%	24.75%	45.05%	129.21%	100.00%	-
P/EPS	44.64	18.75	9.89	8.78	18.26	56.69	13.34	22.27%
YoY %	138.08%	89.59%	12.64%	-51.92%	-67.79%	324.96%	-	-
Horiz. %	334.63%	140.55%	74.14%	65.82%	136.88%	424.96%	100.00%	-
EY	2.24	5.33	10.11	11.39	5.48	1.76	7.49	-18.20%
YoY %	-57.97%	-47.28%	-11.24%	107.85%	211.36%	-76.50%	-	-
Horiz. %	29.91%	71.16%	134.98%	152.07%	73.16%	23.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.23	0.41	0.29	0.29	0.47	0.49	-9.44%
YoY %	17.39%	-43.90%	41.38%	0.00%	-38.30%	-4.08%	-	-
Horiz. %	55.10%	46.94%	83.67%	59.18%	59.18%	95.92%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	20/01/10	22/01/09	31/01/08	16/01/07	19/01/06	28/01/05	26/01/04	-
Price	0.46	0.50	0.69	0.46	0.50	0.68	0.73	-
P/RPS	0.81	0.67	0.81	0.50	1.04	2.46	1.87	-13.00%
YoY %	20.90%	-17.28%	62.00%	-51.92%	-57.72%	31.55%	-	-
Horiz. %	43.32%	35.83%	43.32%	26.74%	55.61%	131.55%	100.00%	-
P/EPS	41.07	22.32	9.61	8.78	20.75	53.54	12.33	22.18%
YoY %	84.01%	132.26%	9.45%	-57.69%	-61.24%	334.23%	-	-
Horiz. %	333.09%	181.02%	77.94%	71.21%	168.29%	434.23%	100.00%	-
EY	2.43	4.48	10.41	11.39	4.82	1.87	8.11	-18.18%
YoY %	-45.76%	-56.96%	-8.60%	136.31%	157.75%	-76.94%	-	-
Horiz. %	29.96%	55.24%	128.36%	140.44%	59.43%	23.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.28	0.40	0.29	0.32	0.45	0.46	-9.65%
YoY %	-10.71%	-30.00%	37.93%	-9.38%	-28.89%	-2.17%	-	-
Horiz. %	54.35%	60.87%	86.96%	63.04%	69.57%	97.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos