[EUPE] YoY TTM 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- 23.68%
YoY- 44.91%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 145,110 58,841 44,336 70,935 70,121 34,032 64,440 14.48%
PBT 11,332 4,603 2,621 11,273 7,738 890 4,636 16.05%
Tax -2,944 -816 -694 -2,555 -1,722 1,290 -1,653 10.09%
NP 8,388 3,787 1,927 8,718 6,016 2,180 2,983 18.79%
-
NP to SH 8,390 3,787 1,927 8,718 6,016 2,180 2,983 18.80%
-
Tax Rate 25.98% 17.73% 26.48% 22.66% 22.25% -144.94% 35.66% -
Total Cost 136,722 55,054 42,409 62,217 64,105 31,852 61,457 14.24%
-
Net Worth 203,520 197,679 193,960 203,372 197,572 192,717 127,215 8.14%
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 203,520 197,679 193,960 203,372 197,572 192,717 127,215 8.14%
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 5.78% 6.44% 4.35% 12.29% 8.58% 6.41% 4.63% -
ROE 4.12% 1.92% 0.99% 4.29% 3.04% 1.13% 2.34% -
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 113.37 45.84 34.74 55.46 54.66 26.49 50.65 14.36%
EPS 6.55 2.95 1.51 6.82 4.69 1.70 2.34 18.70%
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 1.00 8.03%
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 98.58 39.97 30.12 48.19 47.64 23.12 43.78 14.47%
EPS 5.70 2.57 1.31 5.92 4.09 1.48 2.03 18.76%
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 0.8642 8.14%
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 0.37 1.09 1.73 1.15 1.01 2.42 1.78 -23.02%
P/EPS 6.41 16.95 39.73 9.39 11.73 37.72 38.38 -25.78%
EY 15.61 5.90 2.52 10.65 8.53 2.65 2.61 34.71%
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 0.90 -18.68%
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 0.36 1.09 1.76 1.19 0.97 1.93 1.52 -21.33%
P/EPS 6.26 16.95 40.39 9.68 11.30 30.06 32.84 -24.12%
EY 15.99 5.90 2.48 10.33 8.85 3.33 3.05 31.78%
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 0.77 -16.54%

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