[EUPE] QoQ Cumulative Quarter Result on 31-Aug-2005 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 571.66%
YoY- 81.71%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 42,738 99,730 61,615 34,258 11,370 45,925 35,219 13.78%
PBT 3,964 6,432 4,069 2,111 382 4,058 2,392 40.08%
Tax -1,036 -1,361 -982 -452 -135 -1,017 -771 21.79%
NP 2,928 5,071 3,087 1,659 247 3,041 1,621 48.37%
-
NP to SH 2,928 5,072 3,087 1,659 247 3,041 1,621 48.37%
-
Tax Rate 26.14% 21.16% 24.13% 21.41% 35.34% 25.06% 32.23% -
Total Cost 39,810 94,659 58,528 32,599 11,123 42,884 33,598 11.98%
-
Net Worth 202,019 198,525 197,260 196,527 198,899 196,129 194,009 2.73%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 202,019 198,525 197,260 196,527 198,899 196,129 194,009 2.73%
NOSH 127,860 128,080 128,091 127,615 130,000 128,189 127,637 0.11%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 6.85% 5.08% 5.01% 4.84% 2.17% 6.62% 4.60% -
ROE 1.45% 2.55% 1.56% 0.84% 0.12% 1.55% 0.84% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 33.43 77.86 48.10 26.84 8.75 35.83 27.59 13.66%
EPS 2.29 3.96 2.41 1.30 0.19 2.38 1.27 48.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.54 1.54 1.53 1.53 1.52 2.61%
Adjusted Per Share Value based on latest NOSH - 128,363
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 29.03 67.75 41.86 23.27 7.72 31.20 23.93 13.75%
EPS 1.99 3.45 2.10 1.13 0.17 2.07 1.10 48.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3724 1.3487 1.3401 1.3351 1.3512 1.3324 1.318 2.73%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.45 0.50 0.44 0.50 0.55 0.64 0.72 -
P/RPS 1.35 0.64 0.91 1.86 6.29 1.79 2.61 -35.58%
P/EPS 19.65 12.63 18.26 38.46 289.47 26.98 56.69 -50.68%
EY 5.09 7.92 5.48 2.60 0.35 3.71 1.76 103.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.29 0.32 0.36 0.42 0.47 -29.22%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 25/07/06 27/04/06 19/01/06 19/10/05 29/06/05 22/04/05 28/01/05 -
Price 0.44 0.44 0.50 0.50 0.51 0.61 0.68 -
P/RPS 1.32 0.57 1.04 1.86 5.83 1.70 2.46 -33.99%
P/EPS 19.21 11.11 20.75 38.46 268.42 25.71 53.54 -49.53%
EY 5.20 9.00 4.82 2.60 0.37 3.89 1.87 97.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.32 0.33 0.40 0.45 -27.13%

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