[EUPE] YoY TTM Result on 30-Nov-2004 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- -20.19%
YoY- -81.71%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 160,824 156,596 72,321 44,875 67,904 76,165 33,397 29.93%
PBT 19,052 12,393 5,735 2,404 10,494 9,291 -27 -
Tax -5,004 -3,703 -1,228 -866 -2,085 -2,066 1,562 -
NP 14,048 8,690 4,507 1,538 8,409 7,225 1,535 44.60%
-
NP to SH 14,051 8,693 4,507 1,538 8,409 7,225 1,535 44.60%
-
Tax Rate 26.26% 29.88% 21.41% 36.02% 19.87% 22.24% - -
Total Cost 146,776 147,906 67,814 43,337 59,495 68,940 31,862 28.97%
-
Net Worth 221,232 206,437 196,349 195,665 204,093 198,118 196,999 1.95%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 221,232 206,437 196,349 195,665 204,093 198,118 196,999 1.95%
NOSH 127,880 128,222 127,499 128,727 127,558 127,818 131,333 -0.44%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 8.74% 5.55% 6.23% 3.43% 12.38% 9.49% 4.60% -
ROE 6.35% 4.21% 2.30% 0.79% 4.12% 3.65% 0.78% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 125.76 122.13 56.72 34.86 53.23 59.59 25.43 30.51%
EPS 10.99 6.78 3.53 1.19 6.59 5.65 1.17 45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.61 1.54 1.52 1.60 1.55 1.50 2.40%
Adjusted Per Share Value based on latest NOSH - 128,727
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 109.26 106.38 49.13 30.49 46.13 51.74 22.69 29.93%
EPS 9.55 5.91 3.06 1.04 5.71 4.91 1.04 44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5029 1.4024 1.3339 1.3292 1.3865 1.3459 1.3383 1.95%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.71 0.46 0.44 0.72 0.79 0.50 0.56 -
P/RPS 0.56 0.38 0.78 2.07 1.48 0.84 2.20 -20.38%
P/EPS 6.46 6.79 12.45 60.26 11.98 8.85 47.91 -28.38%
EY 15.48 14.74 8.03 1.66 8.34 11.31 2.09 39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.29 0.47 0.49 0.32 0.37 1.72%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/01/08 16/01/07 19/01/06 28/01/05 26/01/04 29/01/03 28/01/02 -
Price 0.69 0.46 0.50 0.68 0.73 0.49 0.61 -
P/RPS 0.55 0.38 0.88 1.95 1.37 0.82 2.40 -21.76%
P/EPS 6.28 6.79 14.14 56.91 11.07 8.67 52.19 -29.72%
EY 15.92 14.74 7.07 1.76 9.03 11.54 1.92 42.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.32 0.45 0.46 0.32 0.41 -0.41%

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