[EUPE] YoY Quarter Result on 31-May-2004 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
12-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 108.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Revenue 42,204 42,738 11,370 7,543 22,421 15,880 10,910 25.27%
PBT 4,641 3,964 382 332 2,350 3,220 755 35.32%
Tax -1,445 -1,036 -135 -325 -624 -591 -143 47.00%
NP 3,196 2,928 247 7 1,726 2,629 612 31.70%
-
NP to SH 3,193 2,928 247 7 1,726 2,629 612 31.68%
-
Tax Rate 31.14% 26.14% 35.34% 97.89% 26.55% 18.35% 18.94% -
Total Cost 39,008 39,810 11,123 7,536 20,695 13,251 10,298 24.84%
-
Net Worth 214,148 202,019 198,899 105,700 194,334 201,342 192,525 1.78%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Net Worth 214,148 202,019 198,899 105,700 194,334 201,342 192,525 1.78%
NOSH 128,232 127,860 130,000 70,000 127,851 128,243 127,500 0.09%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
NP Margin 7.57% 6.85% 2.17% 0.09% 7.70% 16.56% 5.61% -
ROE 1.49% 1.45% 0.12% 0.01% 0.89% 1.31% 0.32% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
RPS 32.91 33.43 8.75 10.78 17.54 12.38 8.56 25.15%
EPS 2.49 2.29 0.19 0.01 1.35 2.05 0.48 31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.58 1.53 1.51 1.52 1.57 1.51 1.69%
Adjusted Per Share Value based on latest NOSH - 70,000
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
RPS 28.67 29.03 7.72 5.12 15.23 10.79 7.41 25.28%
EPS 2.17 1.99 0.17 0.00 1.17 1.79 0.42 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4548 1.3724 1.3512 0.7181 1.3202 1.3678 1.3079 1.78%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 30/05/03 31/05/01 -
Price 0.69 0.45 0.55 0.80 0.61 0.48 0.55 -
P/RPS 2.10 1.35 6.29 7.42 3.48 3.88 6.43 -17.00%
P/EPS 27.71 19.65 289.47 8,000.00 45.19 23.41 114.58 -21.05%
EY 3.61 5.09 0.35 0.01 2.21 4.27 0.87 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.36 0.53 0.40 0.31 0.36 2.19%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/02 31/05/03 31/05/01 CAGR
Date 27/07/07 25/07/06 29/06/05 12/07/04 30/07/02 22/07/03 31/07/01 -
Price 1.43 0.44 0.51 0.74 0.61 0.64 0.60 -
P/RPS 4.34 1.32 5.83 6.87 3.48 5.17 7.01 -7.67%
P/EPS 57.43 19.21 268.42 7,400.00 45.19 31.22 125.00 -12.15%
EY 1.74 5.20 0.37 0.01 2.21 3.20 0.80 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.28 0.33 0.49 0.40 0.41 0.40 13.60%

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