[EUPE] QoQ TTM 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- 35.92%
YoY- 175.96%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 74,557 81,098 76,165 70,121 53,595 42,084 33,397 70.89%
PBT 8,947 8,077 9,291 7,738 5,256 3,661 -27 -
Tax -1,898 -1,931 -2,066 -1,722 -830 -349 1,562 -
NP 7,049 6,146 7,225 6,016 4,426 3,312 1,535 176.53%
-
NP to SH 7,049 6,146 7,225 6,016 4,426 3,312 1,535 176.53%
-
Tax Rate 21.21% 23.91% 22.24% 22.25% 15.79% 9.53% - -
Total Cost 67,508 74,952 68,940 64,105 49,169 38,772 31,862 65.03%
-
Net Worth 201,342 127,674 198,118 197,572 194,334 193,766 196,999 1.46%
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 201,342 127,674 198,118 197,572 194,334 193,766 196,999 1.46%
NOSH 128,243 127,674 127,818 128,294 127,851 128,322 131,333 -1.57%
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 9.45% 7.58% 9.49% 8.58% 8.26% 7.87% 4.60% -
ROE 3.50% 4.81% 3.65% 3.04% 2.28% 1.71% 0.78% -
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 58.14 63.52 59.59 54.66 41.92 32.80 25.43 73.63%
EPS 5.50 4.81 5.65 4.69 3.46 2.58 1.17 180.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.00 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 50.65 55.09 51.74 47.64 36.41 28.59 22.69 70.88%
EPS 4.79 4.18 4.91 4.09 3.01 2.25 1.04 177.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3678 0.8674 1.3459 1.3422 1.3202 1.3163 1.3383 1.46%
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 0.83 0.79 0.84 1.01 1.46 1.74 2.20 -47.81%
P/EPS 8.73 10.39 8.85 11.73 17.62 22.08 47.91 -67.89%
EY 11.45 9.63 11.31 8.53 5.68 4.53 2.09 211.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.50 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 1.10 0.77 0.82 0.97 1.46 2.01 2.40 -40.58%
P/EPS 11.64 10.18 8.67 11.30 17.62 25.57 52.19 -63.25%
EY 8.59 9.82 11.54 8.85 5.68 3.91 1.92 171.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 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