[EUPE] YoY 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- 46.44%
YoY- 76.52%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 36,900 22,888 13,799 20,767 24,389 7,863 28,952 4.12%
PBT 3,047 1,729 1,234 5,245 2,919 437 2,353 4.39%
Tax -999 -317 -328 -1,395 -738 154 -981 0.30%
NP 2,048 1,412 906 3,850 2,181 591 1,372 6.90%
-
NP to SH 2,048 1,412 906 3,850 2,181 591 1,372 6.90%
-
Tax Rate 32.79% 18.33% 26.58% 26.60% 25.28% -35.24% 41.69% -
Total Cost 34,852 21,476 12,893 16,917 22,208 7,272 27,580 3.97%
-
Net Worth 203,520 197,679 193,960 203,372 197,572 192,717 194,639 0.74%
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 203,520 197,679 193,960 203,372 197,572 192,717 194,639 0.74%
NOSH 127,999 128,363 127,605 127,906 128,294 128,478 127,215 0.10%
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 5.55% 6.17% 6.57% 18.54% 8.94% 7.52% 4.74% -
ROE 1.01% 0.71% 0.47% 1.89% 1.10% 0.31% 0.70% -
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 28.83 17.83 10.81 16.24 19.01 6.12 22.76 4.01%
EPS 1.60 1.10 0.71 3.01 1.70 0.46 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 25.07 15.55 9.37 14.11 16.57 5.34 19.67 4.12%
EPS 1.39 0.96 0.62 2.62 1.48 0.40 0.93 6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3826 1.3429 1.3177 1.3816 1.3422 1.3092 1.3223 0.74%
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 1.46 2.80 5.55 3.94 2.89 10.46 3.95 -15.27%
P/EPS 26.25 45.45 84.51 21.26 32.35 139.13 83.45 -17.52%
EY 3.81 2.20 1.18 4.70 3.09 0.72 1.20 21.22%
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 1.42 2.80 5.64 4.07 2.79 8.33 3.38 -13.45%
P/EPS 25.63 45.45 85.92 21.93 31.18 110.87 71.40 -15.69%
EY 3.90 2.20 1.16 4.56 3.21 0.90 1.40 18.61%
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