[EUPE] QoQ Annualized Quarter Result on 30-Nov-2006 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
16-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -10.14%
YoY- 117.27%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 153,782 168,816 170,205 157,974 159,276 170,952 99,730 33.36%
PBT 18,430 18,564 14,856 13,373 14,022 15,856 6,432 101.35%
Tax -6,450 -5,780 -3,289 -4,432 -4,070 -4,144 -1,361 181.34%
NP 11,980 12,784 11,567 8,941 9,952 11,712 5,071 77.10%
-
NP to SH 11,988 12,772 11,567 8,942 9,952 11,712 5,072 77.15%
-
Tax Rate 35.00% 31.14% 22.14% 33.14% 29.03% 26.14% 21.16% -
Total Cost 141,802 156,032 158,638 149,033 149,324 159,240 94,659 30.82%
-
Net Worth 217,730 214,148 209,807 206,073 203,389 202,019 198,525 6.33%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 217,730 214,148 209,807 206,073 203,389 202,019 198,525 6.33%
NOSH 128,076 128,232 127,931 127,996 127,917 127,860 128,080 -0.00%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 7.79% 7.57% 6.80% 5.66% 6.25% 6.85% 5.08% -
ROE 5.51% 5.96% 5.51% 4.34% 4.89% 5.80% 2.55% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 120.07 131.65 133.04 123.42 124.51 133.70 77.86 33.37%
EPS 9.36 9.96 9.04 6.99 7.78 9.16 3.96 77.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.64 1.61 1.59 1.58 1.55 6.33%
Adjusted Per Share Value based on latest NOSH - 128,222
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 104.47 114.68 115.63 107.32 108.20 116.14 67.75 33.36%
EPS 8.14 8.68 7.86 6.08 6.76 7.96 3.45 76.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4791 1.4548 1.4253 1.40 1.3817 1.3724 1.3487 6.32%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.00 0.69 0.51 0.46 0.42 0.45 0.50 -
P/RPS 0.83 0.52 0.38 0.37 0.34 0.34 0.64 18.86%
P/EPS 10.68 6.93 5.64 6.58 5.40 4.91 12.63 -10.55%
EY 9.36 14.43 17.73 15.19 18.52 20.36 7.92 11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.31 0.29 0.26 0.28 0.32 50.19%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 27/07/07 30/04/07 16/01/07 19/10/06 25/07/06 27/04/06 -
Price 0.92 1.43 0.68 0.46 0.41 0.44 0.44 -
P/RPS 0.77 1.09 0.51 0.37 0.33 0.33 0.57 22.13%
P/EPS 9.83 14.36 7.52 6.58 5.27 4.80 11.11 -7.81%
EY 10.17 6.97 13.30 15.19 18.98 20.82 9.00 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.86 0.41 0.29 0.26 0.28 0.28 54.75%

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