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

Announcement Date
26-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- -3.54%
YoY- 16.39%
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 156,596 72,321 44,875 67,904 76,165 33,397 62,228 16.61%
PBT 12,393 5,735 2,404 10,494 9,291 -27 5,078 16.02%
Tax -3,703 -1,228 -866 -2,085 -2,066 1,562 -1,841 12.34%
NP 8,690 4,507 1,538 8,409 7,225 1,535 3,237 17.88%
-
NP to SH 8,693 4,507 1,538 8,409 7,225 1,535 3,237 17.88%
-
Tax Rate 29.88% 21.41% 36.02% 19.87% 22.24% - 36.25% -
Total Cost 147,906 67,814 43,337 59,495 68,940 31,862 58,991 16.54%
-
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 5.55% 6.23% 3.43% 12.38% 9.49% 4.60% 5.20% -
ROE 4.21% 2.30% 0.79% 4.12% 3.65% 0.78% 1.65% -
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 122.13 56.72 34.86 53.23 59.59 25.43 48.78 16.51%
EPS 6.78 3.53 1.19 6.59 5.65 1.17 2.54 17.76%
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 106.38 49.13 30.49 46.13 51.74 22.69 42.27 16.62%
EPS 5.91 3.06 1.04 5.71 4.91 1.04 2.20 17.89%
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 0.38 0.78 2.07 1.48 0.84 2.20 1.44 -19.90%
P/EPS 6.79 12.45 60.26 11.98 8.85 47.91 27.59 -20.82%
EY 14.74 8.03 1.66 8.34 11.31 2.09 3.62 26.35%
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 0.38 0.88 1.95 1.37 0.82 2.40 1.29 -18.42%
P/EPS 6.79 14.14 56.91 11.07 8.67 52.19 24.83 -19.42%
EY 14.74 7.07 1.76 9.03 11.54 1.92 4.03 24.11%
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