[EUPE] QoQ TTM 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- -34.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 45,925 44,875 44,336 51,304 59,641 67,904 70,935 -25.18%
PBT 4,058 2,404 2,621 6,632 9,520 10,494 11,273 -49.42%
Tax -1,017 -866 -694 -1,761 -2,027 -2,085 -2,555 -45.91%
NP 3,041 1,538 1,927 4,871 7,493 8,409 8,718 -50.47%
-
NP to SH 3,041 1,538 1,927 4,871 7,493 8,409 8,718 -50.47%
-
Tax Rate 25.06% 36.02% 26.48% 26.55% 21.29% 19.87% 22.66% -
Total Cost 42,884 43,337 42,409 46,433 52,148 59,495 62,217 -21.98%
-
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 6.62% 3.43% 4.35% 9.49% 12.56% 12.38% 12.29% -
ROE 2.38% 0.79% 0.99% 4.61% 3.59% 4.12% 4.29% -
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 35.97 34.86 34.74 73.29 43.11 53.23 55.46 -25.09%
EPS 2.38 1.19 1.51 6.96 5.42 6.59 6.82 -50.46%
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 31.20 30.49 30.12 34.85 40.52 46.13 48.19 -25.18%
EPS 2.07 1.04 1.31 3.31 5.09 5.71 5.92 -50.39%
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 1.78 2.07 1.73 1.09 1.72 1.48 1.15 33.84%
P/EPS 26.87 60.26 39.73 11.50 13.66 11.98 9.39 101.68%
EY 3.72 1.66 2.52 8.70 7.32 8.34 10.65 -50.43%
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 1.70 1.95 1.76 1.01 1.95 1.37 1.19 26.87%
P/EPS 25.61 56.91 40.39 10.63 15.51 11.07 9.68 91.40%
EY 3.90 1.76 2.48 9.40 6.45 9.03 10.33 -47.79%
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