[EUPE] YoY Annualized Quarter Result on 30-Nov-2004 [#3]

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Annualized Quarter Result
Revenue	145,466	157,974	82,153	46,958	66,646	84,238	38,797	24.62%
YoY %	-7.92%	92.29%	74.95%	-29.54%	-20.88%	117.13%	-	-
Horiz. %	374.94%	407.18%	211.75%	121.04%	171.78%	217.13%	100.00%	-
PBT	18,968	13,373	5,425	3,189	12,677	9,454	1,785	48.24%
YoY %	41.84%	146.51%	70.12%	-74.84%	34.09%	429.64%	-	-
Horiz. %	1,062.63%	749.19%	303.92%	178.66%	710.20%	529.64%	100.00%	-
Tax	-6,718	-4,432	-1,309	-1,028	-2,576	-2,370	-81	108.75%
YoY %	-51.58%	-238.58%	-27.33%	60.09%	-8.69%	-2,825.93%	-	-
Horiz. %	8,293.83%	5,471.60%	1,616.05%	1,269.14%	3,180.25%	2,925.93%	100.00%	-
NP	12,249	8,941	4,116	2,161	10,101	7,084	1,704	38.90%
YoY %	37.00%	117.23%	90.47%	-78.61%	42.59%	315.73%	-	-
Horiz. %	718.84%	524.71%	241.55%	126.82%	592.78%	415.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,254	8,942	4,116	2,161	10,101	7,084	1,704	38.91%
YoY %	37.04%	117.25%	90.47%	-78.61%	42.59%	315.73%	-	-
Horiz. %	719.13%	524.77%	241.55%	126.82%	592.78%	415.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.42%	33.14%	24.13%	32.24%	20.32%	25.07%	4.54%	-
YoY %	6.88%	37.34%	-25.16%	58.66%	-18.95%	452.20%	-	-
Horiz. %	780.18%	729.96%	531.50%	710.13%	447.58%	552.20%	100.00%	-
Total Cost	133,217	149,033	78,037	44,797	56,545	77,154	37,093	23.73%
YoY %	-10.61%	90.98%	74.20%	-20.78%	-26.71%	108.00%	-	-
Horiz. %	359.14%	401.78%	210.38%	120.77%	152.44%	208.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,454	206,073	197,260	194,009	204,756	198,437	191,699	2.43%
YoY %	7.46%	4.47%	1.68%	-5.25%	3.18%	3.51%	-	-
Horiz. %	115.52%	107.50%	102.90%	101.21%	106.81%	103.51%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	221,454	206,073	197,260	194,009	204,756	198,437	191,699	2.43%
YoY %	7.46%	4.47%	1.68%	-5.25%	3.18%	3.51%	-	-
Horiz. %	115.52%	107.50%	102.90%	101.21%	106.81%	103.51%	100.00%	-
NOSH	128,008	127,996	128,091	127,637	127,972	128,024	127,799	0.02%
YoY %	0.01%	-0.07%	0.36%	-0.26%	-0.04%	0.18%	-	-
Horiz. %	100.16%	100.15%	100.23%	99.87%	100.14%	100.18%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	8.42%	5.66%	5.01%	4.60%	15.16%	8.41%	4.39%	-
YoY %	48.76%	12.97%	8.91%	-69.66%	80.26%	91.57%	-	-
Horiz. %	191.80%	128.93%	114.12%	104.78%	345.33%	191.57%	100.00%	-
ROE	5.53%	4.34%	2.09%	1.11%	4.93%	3.57%	0.89%	-
YoY %	27.42%	107.66%	88.29%	-77.48%	38.10%	301.12%	-	-
Horiz. %	621.35%	487.64%	234.83%	124.72%	553.93%	401.12%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	113.64	123.42	64.14	36.79	52.08	65.80	30.36	24.59%
YoY %	-7.92%	92.42%	74.34%	-29.36%	-20.85%	116.73%	-	-
Horiz. %	374.31%	406.52%	211.26%	121.18%	171.54%	216.73%	100.00%	-
EPS	9.57	6.99	3.21	1.69	7.89	5.53	1.33	38.92%
YoY %	36.91%	117.76%	89.94%	-78.58%	42.68%	315.79%	-	-
Horiz. %	719.55%	525.56%	241.35%	127.07%	593.23%	415.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.73	1.61	1.54	1.52	1.60	1.55	1.50	2.40%
YoY %	7.45%	4.55%	1.32%	-5.00%	3.23%	3.33%	-	-
Horiz. %	115.33%	107.33%	102.67%	101.33%	106.67%	103.33%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 128,727
RPS	98.82	107.32	55.81	31.90	45.28	57.23	26.36	24.62%
YoY %	-7.92%	92.30%	74.95%	-29.55%	-20.88%	117.11%	-	-
Horiz. %	374.89%	407.13%	211.72%	121.02%	171.78%	217.11%	100.00%	-
EPS	8.33	6.08	2.80	1.47	6.86	4.81	1.16	38.87%
YoY %	37.01%	117.14%	90.48%	-78.57%	42.62%	314.66%	-	-
Horiz. %	718.10%	524.14%	241.38%	126.72%	591.38%	414.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5044	1.40	1.3401	1.318	1.391	1.3481	1.3023	2.43%
YoY %	7.46%	4.47%	1.68%	-5.25%	3.18%	3.52%	-	-
Horiz. %	115.52%	107.50%	102.90%	101.21%	106.81%	103.52%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	-
Price	0.71	0.46	0.44	0.72	0.79	0.50	0.56	-
P/RPS	0.62	0.37	0.69	1.96	1.52	0.76	1.84	-16.57%
YoY %	67.57%	-46.38%	-64.80%	28.95%	100.00%	-58.70%	-	-
Horiz. %	33.70%	20.11%	37.50%	106.52%	82.61%	41.30%	100.00%	-
P/EPS	7.42	6.58	13.69	42.52	10.01	9.04	42.00	-25.08%
YoY %	12.77%	-51.94%	-67.80%	324.78%	10.73%	-78.48%	-	-
Horiz. %	17.67%	15.67%	32.60%	101.24%	23.83%	21.52%	100.00%	-
EY	13.48	15.19	7.30	2.35	9.99	11.07	2.38	33.49%
YoY %	-11.26%	108.08%	210.64%	-76.48%	-9.76%	365.13%	-	-
Horiz. %	566.39%	638.24%	306.72%	98.74%	419.75%	465.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.41	0.29	0.29	0.47	0.49	0.32	0.37	1.72%
YoY %	41.38%	0.00%	-38.30%	-4.08%	53.12%	-13.51%	-	-
Horiz. %	110.81%	78.38%	78.38%	127.03%	132.43%	86.49%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	31/01/08	16/01/07	19/01/06	28/01/05	26/01/04	29/01/03	28/01/02	-
Price	0.69	0.46	0.50	0.68	0.73	0.49	0.61	-
P/RPS	0.61	0.37	0.78	1.85	1.40	0.74	2.01	-18.01%
YoY %	64.86%	-52.56%	-57.84%	32.14%	89.19%	-63.18%	-	-
Horiz. %	30.35%	18.41%	38.81%	92.04%	69.65%	36.82%	100.00%	-
P/EPS	7.21	6.58	15.56	40.16	9.25	8.86	45.75	-26.49%
YoY %	9.57%	-57.71%	-61.25%	334.16%	4.40%	-80.63%	-	-
Horiz. %	15.76%	14.38%	34.01%	87.78%	20.22%	19.37%	100.00%	-
EY	13.87	15.19	6.43	2.49	10.81	11.29	2.19	36.00%
YoY %	-8.69%	136.24%	158.23%	-76.97%	-4.25%	415.53%	-	-
Horiz. %	633.33%	693.61%	293.61%	113.70%	493.61%	515.53%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.29	0.32	0.45	0.46	0.32	0.41	-0.41%
YoY %	37.93%	-9.38%	-28.89%	-2.17%	43.75%	-21.95%	-	-
Horiz. %	97.56%	70.73%	78.05%	109.76%	112.20%	78.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos