[EUPE] QoQ Quarter Result on 31-May-2004 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
12-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 108.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 10,706 13,877 13,799 7,543 9,656 13,338 20,767 -35.73%
PBT 1,666 826 1,234 332 12 1,043 5,245 -53.47%
Tax -246 -118 -328 -325 -95 54 -1,395 -68.58%
NP 1,420 708 906 7 -83 1,097 3,850 -48.60%
-
NP to SH 1,420 708 906 7 -83 1,097 3,850 -48.60%
-
Tax Rate 14.77% 14.29% 26.58% 97.89% 791.67% -5.18% 26.60% -
Total Cost 9,286 13,169 12,893 7,536 9,739 12,241 16,917 -32.98%
-
Net Worth 127,692 195,665 193,960 105,700 208,883 204,093 203,372 -26.69%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 127,692 195,665 193,960 105,700 208,883 204,093 203,372 -26.69%
NOSH 127,692 128,727 127,605 70,000 138,333 127,558 127,906 -0.11%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 13.26% 5.10% 6.57% 0.09% -0.86% 8.22% 18.54% -
ROE 1.11% 0.36% 0.47% 0.01% -0.04% 0.54% 1.89% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 8.38 10.78 10.81 10.78 6.98 10.46 16.24 -35.69%
EPS 1.11 0.55 0.71 0.01 -0.06 0.86 3.01 -48.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.52 1.51 1.51 1.60 1.59 -26.61%
Adjusted Per Share Value based on latest NOSH - 70,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 7.27 9.43 9.37 5.12 6.56 9.06 14.11 -35.75%
EPS 0.96 0.48 0.62 0.00 -0.06 0.75 2.62 -48.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8675 1.3292 1.3177 0.7181 1.419 1.3865 1.3816 -26.69%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.64 0.72 0.60 0.80 0.74 0.79 0.64 -
P/RPS 7.63 6.68 5.55 7.42 10.60 7.56 3.94 55.42%
P/EPS 57.55 130.91 84.51 8,000.00 -1,233.33 91.86 21.26 94.35%
EY 1.74 0.76 1.18 0.01 -0.08 1.09 4.70 -48.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.39 0.53 0.49 0.49 0.40 36.83%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 22/04/05 28/01/05 04/10/04 12/07/04 30/04/04 26/01/04 23/10/03 -
Price 0.61 0.68 0.61 0.74 0.84 0.73 0.66 -
P/RPS 7.28 6.31 5.64 6.87 12.03 6.98 4.07 47.40%
P/EPS 54.85 123.64 85.92 7,400.00 -1,400.00 84.88 21.93 84.36%
EY 1.82 0.81 1.16 0.01 -0.07 1.18 4.56 -45.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.40 0.49 0.56 0.46 0.42 28.27%

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