[EUPE] QoQ Cumulative Quarter Result on 31-May-2006 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- -42.27%
YoY- 1085.43%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 170,205 118,481 79,638 42,738 99,730 61,615 34,258 192.02%
PBT 14,856 10,030 7,011 3,964 6,432 4,069 2,111 268.54%
Tax -3,289 -3,324 -2,035 -1,036 -1,361 -982 -452 276.87%
NP 11,567 6,706 4,976 2,928 5,071 3,087 1,659 266.26%
-
NP to SH 11,567 6,707 4,976 2,928 5,072 3,087 1,659 266.26%
-
Tax Rate 22.14% 33.14% 29.03% 26.14% 21.16% 24.13% 21.41% -
Total Cost 158,638 111,775 74,662 39,810 94,659 58,528 32,599 188.00%
-
Net Worth 209,807 206,073 203,389 202,019 198,525 197,260 196,527 4.46%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 209,807 206,073 203,389 202,019 198,525 197,260 196,527 4.46%
NOSH 127,931 127,996 127,917 127,860 128,080 128,091 127,615 0.16%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 6.80% 5.66% 6.25% 6.85% 5.08% 5.01% 4.84% -
ROE 5.51% 3.25% 2.45% 1.45% 2.55% 1.56% 0.84% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 133.04 92.57 62.26 33.43 77.86 48.10 26.84 191.56%
EPS 9.04 5.24 3.89 2.29 3.96 2.41 1.30 265.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.61 1.59 1.58 1.55 1.54 1.54 4.29%
Adjusted Per Share Value based on latest NOSH - 127,860
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 115.63 80.49 54.10 29.03 67.75 41.86 23.27 192.05%
EPS 7.86 4.56 3.38 1.99 3.45 2.10 1.13 265.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4253 1.40 1.3817 1.3724 1.3487 1.3401 1.3351 4.46%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.51 0.46 0.42 0.45 0.50 0.44 0.50 -
P/RPS 0.38 0.50 0.67 1.35 0.64 0.91 1.86 -65.41%
P/EPS 5.64 8.78 10.80 19.65 12.63 18.26 38.46 -72.28%
EY 17.73 11.39 9.26 5.09 7.92 5.48 2.60 260.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.28 0.32 0.29 0.32 -2.10%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 16/01/07 19/10/06 25/07/06 27/04/06 19/01/06 19/10/05 -
Price 0.68 0.46 0.41 0.44 0.44 0.50 0.50 -
P/RPS 0.51 0.50 0.66 1.32 0.57 1.04 1.86 -57.89%
P/EPS 7.52 8.78 10.54 19.21 11.11 20.75 38.46 -66.41%
EY 13.30 11.39 9.49 5.20 9.00 4.82 2.60 197.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.26 0.28 0.28 0.32 0.32 18.01%

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