[EUPE] YoY Quarter Result on 29-Feb-2004 [#4]

Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- -107.57%
YoY- -109.96%
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 51,724 38,115 10,706 9,656 17,919 12,986 4,299 51.34%
PBT 4,826 2,363 1,666 12 986 2,200 -1,488 -
Tax 35 -379 -246 -95 -153 -288 1,623 -47.22%
NP 4,861 1,984 1,420 -83 833 1,912 135 81.66%
-
NP to SH 4,860 1,985 1,420 -83 833 1,912 135 81.66%
-
Tax Rate -0.73% 16.04% 14.77% 791.67% 15.52% 13.09% - -
Total Cost 46,863 36,131 9,286 9,739 17,086 11,074 4,164 49.67%
-
Net Worth 209,661 198,499 127,692 208,883 127,674 193,766 185,318 2.07%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 209,661 198,499 127,692 208,883 127,674 193,766 185,318 2.07%
NOSH 127,842 128,064 127,692 138,333 127,674 128,322 122,727 0.68%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 9.40% 5.21% 13.26% -0.86% 4.65% 14.72% 3.14% -
ROE 2.32% 1.00% 1.11% -0.04% 0.65% 0.99% 0.07% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 40.46 29.76 8.38 6.98 14.03 10.12 3.50 50.34%
EPS 3.80 1.55 1.11 -0.06 0.65 1.49 0.11 80.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.55 1.00 1.51 1.00 1.51 1.51 1.38%
Adjusted Per Share Value based on latest NOSH - 138,333
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 35.14 25.89 7.27 6.56 12.17 8.82 2.92 51.35%
EPS 3.30 1.35 0.96 -0.06 0.57 1.30 0.09 82.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4243 1.3485 0.8675 1.419 0.8674 1.3163 1.259 2.07%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.51 0.50 0.64 0.74 0.50 0.57 0.61 -
P/RPS 1.26 1.68 7.63 10.60 3.56 5.63 17.41 -35.43%
P/EPS 13.42 32.26 57.55 -1,233.33 76.64 38.26 554.55 -46.20%
EY 7.45 3.10 1.74 -0.08 1.30 2.61 0.18 85.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.64 0.49 0.50 0.38 0.40 -4.15%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 30/04/07 27/04/06 22/04/05 30/04/04 24/04/03 30/04/02 27/04/01 -
Price 0.68 0.44 0.61 0.84 0.49 0.66 0.55 -
P/RPS 1.68 1.48 7.28 12.03 3.49 6.52 15.70 -31.08%
P/EPS 17.89 28.39 54.85 -1,400.00 75.10 44.30 500.00 -42.58%
EY 5.59 3.52 1.82 -0.07 1.33 2.26 0.20 74.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.61 0.56 0.49 0.44 0.36 2.19%

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