[EUPE] YoY Quarter Result on 30-Nov-2003 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- -71.51%
YoY- -21.98%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 38,843 27,357 13,877 13,338 16,369 10,325 10,960 23.46%
PBT 3,019 1,958 826 1,043 1,822 269 1,186 16.84%
Tax -1,289 -530 -118 54 -416 -72 -344 24.61%
NP 1,730 1,428 708 1,097 1,406 197 842 12.74%
-
NP to SH 1,731 1,428 708 1,097 1,406 197 842 12.75%
-
Tax Rate 42.70% 27.07% 14.29% -5.18% 22.83% 26.77% 29.01% -
Total Cost 37,113 25,929 13,169 12,241 14,963 10,128 10,118 24.17%
-
Net Worth 206,437 196,349 195,665 204,093 198,118 196,999 196,466 0.82%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 206,437 196,349 195,665 204,093 198,118 196,999 196,466 0.82%
NOSH 128,222 127,499 128,727 127,558 127,818 131,333 127,575 0.08%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 4.45% 5.22% 5.10% 8.22% 8.59% 1.91% 7.68% -
ROE 0.84% 0.73% 0.36% 0.54% 0.71% 0.10% 0.43% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 30.29 21.46 10.78 10.46 12.81 7.86 8.59 23.36%
EPS 1.35 1.12 0.55 0.86 1.10 0.15 0.66 12.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.54 1.52 1.60 1.55 1.50 1.54 0.74%
Adjusted Per Share Value based on latest NOSH - 127,558
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 26.39 18.58 9.43 9.06 11.12 7.01 7.45 23.45%
EPS 1.18 0.97 0.48 0.75 0.96 0.13 0.57 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4024 1.3339 1.3292 1.3865 1.3459 1.3383 1.3347 0.82%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.46 0.44 0.72 0.79 0.50 0.56 0.70 -
P/RPS 1.52 2.05 6.68 7.56 3.90 7.12 8.15 -24.40%
P/EPS 34.07 39.29 130.91 91.86 45.45 373.33 106.06 -17.23%
EY 2.93 2.55 0.76 1.09 2.20 0.27 0.94 20.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.47 0.49 0.32 0.37 0.45 -7.05%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 16/01/07 19/01/06 28/01/05 26/01/04 29/01/03 28/01/02 19/01/01 -
Price 0.46 0.50 0.68 0.73 0.49 0.61 0.63 -
P/RPS 1.52 2.33 6.31 6.98 3.83 7.76 7.33 -23.05%
P/EPS 34.07 44.64 123.64 84.88 44.55 406.67 95.45 -15.77%
EY 2.93 2.24 0.81 1.18 2.24 0.25 1.05 18.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.45 0.46 0.32 0.41 0.41 -5.60%

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