[EUPE] QoQ Annualized Quarter Result on 31-Aug-2002 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-Aug-2002 [#2]
Profit Trend
QoQ- 13.18%
YoY- 261.42%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 63,520 81,098 84,238 93,620 89,684 42,084 38,797 38.95%
PBT 12,880 8,077 9,454 10,538 9,400 3,538 1,785 273.85%
Tax -2,364 -1,931 -2,370 -2,724 -2,496 -349 -81 849.87%
NP 10,516 6,146 7,084 7,814 6,904 3,189 1,704 236.82%
-
NP to SH 10,516 6,146 7,084 7,814 6,904 3,189 1,704 236.82%
-
Tax Rate 18.35% 23.91% 25.07% 25.85% 26.55% 9.86% 4.54% -
Total Cost 53,004 74,952 77,154 85,806 82,780 38,895 37,093 26.89%
-
Net Worth 201,342 188,107 198,437 197,271 194,334 193,389 191,699 3.32%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 201,342 188,107 198,437 197,271 194,334 193,389 191,699 3.32%
NOSH 128,243 127,964 128,024 128,098 127,851 128,072 127,799 0.23%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 16.56% 7.58% 8.41% 8.35% 7.70% 7.58% 4.39% -
ROE 5.22% 3.27% 3.57% 3.96% 3.55% 1.65% 0.89% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 49.53 63.38 65.80 73.08 70.15 32.86 30.36 38.62%
EPS 8.20 4.80 5.53 6.10 5.40 2.49 1.33 236.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.47 1.55 1.54 1.52 1.51 1.50 3.09%
Adjusted Per Share Value based on latest NOSH - 128,294
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 43.15 55.09 57.23 63.60 60.93 28.59 26.36 38.93%
EPS 7.14 4.18 4.81 5.31 4.69 2.17 1.16 236.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3678 1.2779 1.3481 1.3402 1.3202 1.3138 1.3023 3.32%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.48 0.50 0.50 0.55 0.61 0.57 0.56 -
P/RPS 0.97 0.79 0.76 0.75 0.87 1.73 1.84 -34.76%
P/EPS 5.85 10.41 9.04 9.02 11.30 22.89 42.00 -73.16%
EY 17.08 9.61 11.07 11.09 8.85 4.37 2.38 272.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.32 0.36 0.40 0.38 0.37 -11.13%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 22/07/03 24/04/03 29/01/03 28/10/02 30/07/02 30/04/02 28/01/02 -
Price 0.64 0.49 0.49 0.53 0.61 0.66 0.61 -
P/RPS 1.29 0.77 0.74 0.73 0.87 2.01 2.01 -25.61%
P/EPS 7.80 10.20 8.86 8.69 11.30 26.51 45.75 -69.28%
EY 12.81 9.80 11.29 11.51 8.85 3.77 2.19 224.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.32 0.34 0.40 0.44 0.41 0.00%

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