[EUPE] YoY Quarter Result on 30-Nov-2005 [#3]

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Quarter Result
Revenue	26,310	32,209	38,843	27,357	13,877	13,338	16,369	8.22%
YoY %	-18.31%	-17.08%	41.99%	97.14%	4.04%	-18.52%	-	-
Horiz. %	160.73%	196.77%	237.30%	167.13%	84.78%	81.48%	100.00%	-
PBT	367	5,011	3,019	1,958	826	1,043	1,822	-23.41%
YoY %	-92.68%	65.98%	54.19%	137.05%	-20.81%	-42.76%	-	-
Horiz. %	20.14%	275.03%	165.70%	107.46%	45.33%	57.24%	100.00%	-
Tax	-249	-1,814	-1,289	-530	-118	54	-416	-8.19%
YoY %	86.27%	-40.73%	-143.21%	-349.15%	-318.52%	112.98%	-	-
Horiz. %	59.86%	436.06%	309.86%	127.40%	28.37%	-12.98%	100.00%	-
NP	118	3,197	1,730	1,428	708	1,097	1,406	-33.80%
YoY %	-96.31%	84.80%	21.15%	101.69%	-35.46%	-21.98%	-	-
Horiz. %	8.39%	227.38%	123.04%	101.56%	50.36%	78.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118	3,197	1,731	1,428	708	1,097	1,406	-33.80%
YoY %	-96.31%	84.69%	21.22%	101.69%	-35.46%	-21.98%	-	-
Horiz. %	8.39%	227.38%	123.12%	101.56%	50.36%	78.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	67.85%	36.20%	42.70%	27.07%	14.29%	-5.18%	22.83%	-
YoY %	87.43%	-15.22%	57.74%	89.43%	375.87%	-122.69%	-	-
Horiz. %	297.20%	158.56%	187.03%	118.57%	62.59%	-22.69%	100.00%	-
Total Cost	26,192	29,012	37,113	25,929	13,169	12,241	14,963	9.77%
YoY %	-9.72%	-21.83%	43.13%	96.89%	7.58%	-18.19%	-	-
Horiz. %	175.05%	193.89%	248.03%	173.29%	88.01%	81.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,999	221,232	206,437	196,349	195,665	204,093	198,118	2.95%
YoY %	6.67%	7.17%	5.14%	0.35%	-4.13%	3.02%	-	-
Horiz. %	119.12%	111.67%	104.20%	99.11%	98.76%	103.02%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	235,999	221,232	206,437	196,349	195,665	204,093	198,118	2.95%
YoY %	6.67%	7.17%	5.14%	0.35%	-4.13%	3.02%	-	-
Horiz. %	119.12%	111.67%	104.20%	99.11%	98.76%	103.02%	100.00%	-
NOSH	131,111	127,880	128,222	127,499	128,727	127,558	127,818	0.42%
YoY %	2.53%	-0.27%	0.57%	-0.95%	0.92%	-0.20%	-	-
Horiz. %	102.58%	100.05%	100.32%	99.75%	100.71%	99.80%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	0.45%	9.93%	4.45%	5.22%	5.10%	8.22%	8.59%	-
YoY %	-95.47%	123.15%	-14.75%	2.35%	-37.96%	-4.31%	-	-
Horiz. %	5.24%	115.60%	51.80%	60.77%	59.37%	95.69%	100.00%	-
ROE	0.05%	1.45%	0.84%	0.73%	0.36%	0.54%	0.71%	-
YoY %	-96.55%	72.62%	15.07%	102.78%	-33.33%	-23.94%	-	-
Horiz. %	7.04%	204.23%	118.31%	102.82%	50.70%	76.06%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	20.07	25.19	30.29	21.46	10.78	10.46	12.81	7.76%
YoY %	-20.33%	-16.84%	41.15%	99.07%	3.06%	-18.35%	-	-
Horiz. %	156.67%	196.64%	236.46%	167.53%	84.15%	81.65%	100.00%	-
EPS	0.09	2.50	1.35	1.12	0.55	0.86	1.10	-34.08%
YoY %	-96.40%	85.19%	20.54%	103.64%	-36.05%	-21.82%	-	-
Horiz. %	8.18%	227.27%	122.73%	101.82%	50.00%	78.18%	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	1.80	1.73	1.61	1.54	1.52	1.60	1.55	2.52%
YoY %	4.05%	7.45%	4.55%	1.32%	-5.00%	3.23%	-	-
Horiz. %	116.13%	111.61%	103.87%	99.35%	98.06%	103.23%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 127,499
RPS	17.87	21.88	26.39	18.58	9.43	9.06	11.12	8.21%
YoY %	-18.33%	-17.09%	42.03%	97.03%	4.08%	-18.53%	-	-
Horiz. %	160.70%	196.76%	237.32%	167.09%	84.80%	81.47%	100.00%	-
EPS	0.08	2.17	1.18	0.97	0.48	0.75	0.96	-33.88%
YoY %	-96.31%	83.90%	21.65%	102.08%	-36.00%	-21.88%	-	-
Horiz. %	8.33%	226.04%	122.92%	101.04%	50.00%	78.12%	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	1.6033	1.5029	1.4024	1.3339	1.3292	1.3865	1.3459	2.95%
YoY %	6.68%	7.17%	5.14%	0.35%	-4.13%	3.02%	-	-
Horiz. %	119.12%	111.67%	104.20%	99.11%	98.76%	103.02%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	0.42	0.71	0.46	0.44	0.72	0.79	0.50	-
P/RPS	2.09	2.82	1.52	2.05	6.68	7.56	3.90	-9.86%
YoY %	-25.89%	85.53%	-25.85%	-69.31%	-11.64%	93.85%	-	-
Horiz. %	53.59%	72.31%	38.97%	52.56%	171.28%	193.85%	100.00%	-
P/EPS	466.67	28.40	34.07	39.29	130.91	91.86	45.45	47.37%
YoY %	1,543.20%	-16.64%	-13.29%	-69.99%	42.51%	102.11%	-	-
Horiz. %	1,026.78%	62.49%	74.96%	86.45%	288.03%	202.11%	100.00%	-
EY	0.21	3.52	2.93	2.55	0.76	1.09	2.20	-32.37%
YoY %	-94.03%	20.14%	14.90%	235.53%	-30.28%	-50.45%	-	-
Horiz. %	9.55%	160.00%	133.18%	115.91%	34.55%	49.55%	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	0.23	0.41	0.29	0.29	0.47	0.49	0.32	-5.35%
YoY %	-43.90%	41.38%	0.00%	-38.30%	-4.08%	53.12%	-	-
Horiz. %	71.88%	128.12%	90.62%	90.62%	146.87%	153.12%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	22/01/09	31/01/08	16/01/07	19/01/06	28/01/05	26/01/04	29/01/03	-
Price	0.50	0.69	0.46	0.50	0.68	0.73	0.49	-
P/RPS	2.49	2.74	1.52	2.33	6.31	6.98	3.83	-6.91%
YoY %	-9.12%	80.26%	-34.76%	-63.07%	-9.60%	82.25%	-	-
Horiz. %	65.01%	71.54%	39.69%	60.84%	164.75%	182.25%	100.00%	-
P/EPS	555.56	27.60	34.07	44.64	123.64	84.88	44.55	52.22%
YoY %	1,912.90%	-18.99%	-23.68%	-63.90%	45.66%	90.53%	-	-
Horiz. %	1,247.05%	61.95%	76.48%	100.20%	277.53%	190.53%	100.00%	-
EY	0.18	3.62	2.93	2.24	0.81	1.18	2.24	-34.28%
YoY %	-95.03%	23.55%	30.80%	176.54%	-31.36%	-47.32%	-	-
Horiz. %	8.04%	161.61%	130.80%	100.00%	36.16%	52.68%	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	0.28	0.40	0.29	0.32	0.45	0.46	0.32	-2.19%
YoY %	-30.00%	37.93%	-9.38%	-28.89%	-2.17%	43.75%	-	-
Horiz. %	87.50%	125.00%	90.62%	100.00%	140.62%	143.75%	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