[EUPE] QoQ TTM Result on 31-May-2003 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 14.69%
YoY- 138.06%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 59,641 67,904 70,935 74,557 81,098 76,165 70,121 -10.23%
PBT 9,520 10,494 11,273 8,947 8,077 9,291 7,738 14.83%
Tax -2,027 -2,085 -2,555 -1,898 -1,931 -2,066 -1,722 11.49%
NP 7,493 8,409 8,718 7,049 6,146 7,225 6,016 15.77%
-
NP to SH 7,493 8,409 8,718 7,049 6,146 7,225 6,016 15.77%
-
Tax Rate 21.29% 19.87% 22.66% 21.21% 23.91% 22.24% 22.25% -
Total Cost 52,148 59,495 62,217 67,508 74,952 68,940 64,105 -12.86%
-
Net Worth 208,883 204,093 203,372 201,342 127,674 198,118 197,572 3.78%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 208,883 204,093 203,372 201,342 127,674 198,118 197,572 3.78%
NOSH 138,333 127,558 127,906 128,243 127,674 127,818 128,294 5.15%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 12.56% 12.38% 12.29% 9.45% 7.58% 9.49% 8.58% -
ROE 3.59% 4.12% 4.29% 3.50% 4.81% 3.65% 3.04% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 43.11 53.23 55.46 58.14 63.52 59.59 54.66 -14.64%
EPS 5.42 6.59 6.82 5.50 4.81 5.65 4.69 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.60 1.59 1.57 1.00 1.55 1.54 -1.30%
Adjusted Per Share Value based on latest NOSH - 128,243
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 40.52 46.13 48.19 50.65 55.09 51.74 47.64 -10.23%
EPS 5.09 5.71 5.92 4.79 4.18 4.91 4.09 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.419 1.3865 1.3816 1.3678 0.8674 1.3459 1.3422 3.78%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.74 0.79 0.64 0.48 0.50 0.50 0.55 -
P/RPS 1.72 1.48 1.15 0.83 0.79 0.84 1.01 42.65%
P/EPS 13.66 11.98 9.39 8.73 10.39 8.85 11.73 10.69%
EY 7.32 8.34 10.65 11.45 9.63 11.31 8.53 -9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.40 0.31 0.50 0.32 0.36 22.84%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 30/04/04 26/01/04 23/10/03 22/07/03 24/04/03 29/01/03 28/10/02 -
Price 0.84 0.73 0.66 0.64 0.49 0.49 0.53 -
P/RPS 1.95 1.37 1.19 1.10 0.77 0.82 0.97 59.35%
P/EPS 15.51 11.07 9.68 11.64 10.18 8.67 11.30 23.53%
EY 6.45 9.03 10.33 8.59 9.82 11.54 8.85 -19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.46 0.42 0.41 0.49 0.32 0.34 39.50%

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