[EUPE] YoY Cumulative Quarter Result on 31-Aug-2003 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 146.44%
YoY- 65.83%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 79,638 34,258 21,342 36,647 46,810 18,773 39,230 12.51%
PBT 7,011 2,111 1,566 8,465 5,269 1,070 4,109 9.30%
Tax -2,035 -452 -653 -1,986 -1,362 11 -1,731 2.73%
NP 4,976 1,659 913 6,479 3,907 1,081 2,378 13.08%
-
NP to SH 4,976 1,659 913 6,479 3,907 1,081 2,378 13.08%
-
Tax Rate 29.03% 21.41% 41.70% 23.46% 25.85% -1.03% 42.13% -
Total Cost 74,662 32,599 20,429 30,168 42,903 17,692 36,852 12.48%
-
Net Worth 203,389 196,527 195,459 203,589 197,271 193,035 194,639 0.73%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 203,389 196,527 195,459 203,589 197,271 193,035 194,639 0.73%
NOSH 127,917 127,615 128,591 128,043 128,098 128,690 127,215 0.09%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 6.25% 4.84% 4.28% 17.68% 8.35% 5.76% 6.06% -
ROE 2.45% 0.84% 0.47% 3.18% 1.98% 0.56% 1.22% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 62.26 26.84 16.60 28.62 36.54 14.59 30.84 12.41%
EPS 3.89 1.30 0.71 5.06 3.05 0.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.54 1.52 1.59 1.54 1.50 1.53 0.64%
Adjusted Per Share Value based on latest NOSH - 127,906
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 54.10 23.27 14.50 24.90 31.80 12.75 26.65 12.51%
EPS 3.38 1.13 0.62 4.40 2.65 0.73 1.62 13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3817 1.3351 1.3278 1.3831 1.3402 1.3114 1.3223 0.73%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.42 0.50 0.60 0.64 0.55 0.64 0.90 -
P/RPS 0.67 1.86 3.62 2.24 1.51 4.39 2.92 -21.74%
P/EPS 10.80 38.46 84.51 12.65 18.03 76.19 48.15 -22.04%
EY 9.26 2.60 1.18 7.91 5.55 1.31 2.08 28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.39 0.40 0.36 0.43 0.59 -12.76%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 19/10/06 19/10/05 04/10/04 23/10/03 28/10/02 25/10/01 23/10/00 -
Price 0.41 0.50 0.61 0.66 0.53 0.51 0.77 -
P/RPS 0.66 1.86 3.68 2.31 1.45 3.50 2.50 -19.89%
P/EPS 10.54 38.46 85.92 13.04 17.38 60.71 41.19 -20.31%
EY 9.49 2.60 1.16 7.67 5.75 1.65 2.43 25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.40 0.42 0.34 0.34 0.50 -10.32%

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