[EUPE] QoQ TTM Result on 29-Feb-2004 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- -10.89%
YoY- 21.92%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 44,875 44,336 51,304 59,641 67,904 70,935 74,557 -28.64%
PBT 2,404 2,621 6,632 9,520 10,494 11,273 8,947 -58.26%
Tax -866 -694 -1,761 -2,027 -2,085 -2,555 -1,898 -40.64%
NP 1,538 1,927 4,871 7,493 8,409 8,718 7,049 -63.65%
-
NP to SH 1,538 1,927 4,871 7,493 8,409 8,718 7,049 -63.65%
-
Tax Rate 36.02% 26.48% 26.55% 21.29% 19.87% 22.66% 21.21% -
Total Cost 43,337 42,409 46,433 52,148 59,495 62,217 67,508 -25.52%
-
Net Worth 195,665 193,960 105,700 208,883 204,093 203,372 201,342 -1.88%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 195,665 193,960 105,700 208,883 204,093 203,372 201,342 -1.88%
NOSH 128,727 127,605 70,000 138,333 127,558 127,906 128,243 0.25%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 3.43% 4.35% 9.49% 12.56% 12.38% 12.29% 9.45% -
ROE 0.79% 0.99% 4.61% 3.59% 4.12% 4.29% 3.50% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 34.86 34.74 73.29 43.11 53.23 55.46 58.14 -28.82%
EPS 1.19 1.51 6.96 5.42 6.59 6.82 5.50 -63.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.52 1.51 1.51 1.60 1.59 1.57 -2.12%
Adjusted Per Share Value based on latest NOSH - 138,333
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 30.49 30.12 34.85 40.52 46.13 48.19 50.65 -28.64%
EPS 1.04 1.31 3.31 5.09 5.71 5.92 4.79 -63.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3292 1.3177 0.7181 1.419 1.3865 1.3816 1.3678 -1.88%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.72 0.60 0.80 0.74 0.79 0.64 0.48 -
P/RPS 2.07 1.73 1.09 1.72 1.48 1.15 0.83 83.59%
P/EPS 60.26 39.73 11.50 13.66 11.98 9.39 8.73 261.25%
EY 1.66 2.52 8.70 7.32 8.34 10.65 11.45 -72.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.53 0.49 0.49 0.40 0.31 31.87%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/01/05 04/10/04 12/07/04 30/04/04 26/01/04 23/10/03 22/07/03 -
Price 0.68 0.61 0.74 0.84 0.73 0.66 0.64 -
P/RPS 1.95 1.76 1.01 1.95 1.37 1.19 1.10 46.32%
P/EPS 56.91 40.39 10.63 15.51 11.07 9.68 11.64 187.23%
EY 1.76 2.48 9.40 6.45 9.03 10.33 8.59 -65.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.49 0.56 0.46 0.42 0.41 6.38%

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