[EUPE] YoY Cumulative Quarter Result on 30-Nov-2003 [#3]

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Cumulative Result
Revenue	118,481	61,615	35,219	49,985	63,179	29,098	50,189	15.38%
YoY %	92.29%	74.95%	-29.54%	-20.88%	117.12%	-42.02%	-	-
Horiz. %	236.07%	122.77%	70.17%	99.59%	125.88%	57.98%	100.00%	-
PBT	10,030	4,069	2,392	9,508	7,091	1,339	5,294	11.23%
YoY %	146.50%	70.11%	-74.84%	34.09%	429.57%	-74.71%	-	-
Horiz. %	189.46%	76.86%	45.18%	179.60%	133.94%	25.29%	100.00%	-
Tax	-3,324	-982	-771	-1,932	-1,778	-61	-2,075	8.16%
YoY %	-238.49%	-27.37%	60.09%	-8.66%	-2,814.75%	97.06%	-	-
Horiz. %	160.19%	47.33%	37.16%	93.11%	85.69%	2.94%	100.00%	-
NP	6,706	3,087	1,621	7,576	5,313	1,278	3,219	13.00%
YoY %	117.23%	90.44%	-78.60%	42.59%	315.73%	-60.30%	-	-
Horiz. %	208.33%	95.90%	50.36%	235.35%	165.05%	39.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,707	3,087	1,621	7,576	5,313	1,278	3,219	13.00%
YoY %	117.27%	90.44%	-78.60%	42.59%	315.73%	-60.30%	-	-
Horiz. %	208.36%	95.90%	50.36%	235.35%	165.05%	39.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.14%	24.13%	32.23%	20.32%	25.07%	4.56%	39.20%	-
YoY %	37.34%	-25.13%	58.61%	-18.95%	449.78%	-88.37%	-	-
Horiz. %	84.54%	61.56%	82.22%	51.84%	63.95%	11.63%	100.00%	-
Total Cost	111,775	58,528	33,598	42,409	57,866	27,820	46,970	15.53%
YoY %	90.98%	74.20%	-20.78%	-26.71%	108.00%	-40.77%	-	-
Horiz. %	237.97%	124.61%	71.53%	90.29%	123.20%	59.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,073	197,260	194,009	204,756	198,437	191,700	197,500	0.71%
YoY %	4.47%	1.68%	-5.25%	3.18%	3.51%	-2.94%	-	-
Horiz. %	104.34%	99.88%	98.23%	103.67%	100.47%	97.06%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Equity
Net Worth	206,073	197,260	194,009	204,756	198,437	191,700	197,500	0.71%
YoY %	4.47%	1.68%	-5.25%	3.18%	3.51%	-2.94%	-	-
Horiz. %	104.34%	99.88%	98.23%	103.67%	100.47%	97.06%	100.00%	-
NOSH	127,996	128,091	127,637	127,972	128,024	127,800	128,247	-0.03%
YoY %	-0.07%	0.36%	-0.26%	-0.04%	0.18%	-0.35%	-	-
Horiz. %	99.80%	99.88%	99.52%	99.79%	99.83%	99.65%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Ratio Analysis
NP Margin	5.66%	5.01%	4.60%	15.16%	8.41%	4.39%	6.41%	-
YoY %	12.97%	8.91%	-69.66%	80.26%	91.57%	-31.51%	-	-
Horiz. %	88.30%	78.16%	71.76%	236.51%	131.20%	68.49%	100.00%	-
ROE	3.25%	1.56%	0.84%	3.70%	2.68%	0.67%	1.63%	-
YoY %	108.33%	85.71%	-77.30%	38.06%	300.00%	-58.90%	-	-
Horiz. %	199.39%	95.71%	51.53%	226.99%	164.42%	41.10%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Per Share
RPS	92.57	48.10	27.59	39.06	49.35	22.77	39.13	15.42%
YoY %	92.45%	74.34%	-29.37%	-20.85%	116.73%	-41.81%	-	-
Horiz. %	236.57%	122.92%	70.51%	99.82%	126.12%	58.19%	100.00%	-
EPS	5.24	2.41	1.27	5.92	4.15	1.00	2.51	13.04%
YoY %	117.43%	89.76%	-78.55%	42.65%	315.00%	-60.16%	-	-
Horiz. %	208.76%	96.02%	50.60%	235.86%	165.34%	39.84%	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	1.61	1.54	1.52	1.60	1.55	1.50	1.54	0.74%
YoY %	4.55%	1.32%	-5.00%	3.23%	3.33%	-2.60%	-	-
Horiz. %	104.55%	100.00%	98.70%	103.90%	100.65%	97.40%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Adjusted Per Share Value based on latest NOSH - 127,558
RPS	80.49	41.86	23.93	33.96	42.92	19.77	34.10	15.38%
YoY %	92.28%	74.93%	-29.53%	-20.88%	117.10%	-42.02%	-	-
Horiz. %	236.04%	122.76%	70.18%	99.59%	125.87%	57.98%	100.00%	-
EPS	4.56	2.10	1.10	5.15	3.61	0.87	2.19	12.99%
YoY %	117.14%	90.91%	-78.64%	42.66%	314.94%	-60.27%	-	-
Horiz. %	208.22%	95.89%	50.23%	235.16%	164.84%	39.73%	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	1.40	1.3401	1.318	1.391	1.3481	1.3023	1.3417	0.71%
YoY %	4.47%	1.68%	-5.25%	3.18%	3.52%	-2.94%	-	-
Horiz. %	104.35%	99.88%	98.23%	103.67%	100.48%	97.06%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	30/11/00	-
Price	0.46	0.44	0.72	0.79	0.50	0.56	0.70	-
P/RPS	0.50	0.91	2.61	2.02	1.01	2.46	1.79	-19.14%
YoY %	-45.05%	-65.13%	29.21%	100.00%	-58.94%	37.43%	-	-
Horiz. %	27.93%	50.84%	145.81%	112.85%	56.42%	137.43%	100.00%	-
P/EPS	8.78	18.26	56.69	13.34	12.05	56.00	27.89	-17.51%
YoY %	-51.92%	-67.79%	324.96%	10.71%	-78.48%	100.79%	-	-
Horiz. %	31.48%	65.47%	203.26%	47.83%	43.21%	200.79%	100.00%	-
EY	11.39	5.48	1.76	7.49	8.30	1.79	3.59	21.20%
YoY %	107.85%	211.36%	-76.50%	-9.76%	363.69%	-50.14%	-	-
Horiz. %	317.27%	152.65%	49.03%	208.64%	231.20%	49.86%	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	0.29	0.29	0.47	0.49	0.32	0.37	0.45	-7.05%
YoY %	0.00%	-38.30%	-4.08%	53.12%	-13.51%	-17.78%	-	-
Horiz. %	64.44%	64.44%	104.44%	108.89%	71.11%	82.22%	100.00%	-

	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	30/11/00	CAGR
Price Multiplier on Announcement Date
Date	16/01/07	19/01/06	28/01/05	26/01/04	29/01/03	28/01/02	19/01/01	-
Price	0.46	0.50	0.68	0.73	0.49	0.61	0.63	-
P/RPS	0.50	1.04	2.46	1.87	0.99	2.68	1.61	-17.70%
YoY %	-51.92%	-57.72%	31.55%	88.89%	-63.06%	66.46%	-	-
Horiz. %	31.06%	64.60%	152.80%	116.15%	61.49%	166.46%	100.00%	-
P/EPS	8.78	20.75	53.54	12.33	11.81	61.00	25.10	-16.05%
YoY %	-57.69%	-61.24%	334.23%	4.40%	-80.64%	143.03%	-	-
Horiz. %	34.98%	82.67%	213.31%	49.12%	47.05%	243.03%	100.00%	-
EY	11.39	4.82	1.87	8.11	8.47	1.64	3.98	19.14%
YoY %	136.31%	157.75%	-76.94%	-4.25%	416.46%	-58.79%	-	-
Horiz. %	286.18%	121.11%	46.98%	203.77%	212.81%	41.21%	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	0.29	0.32	0.45	0.46	0.32	0.41	0.41	-5.60%
YoY %	-9.38%	-28.89%	-2.17%	43.75%	-21.95%	0.00%	-	-
Horiz. %	70.73%	78.05%	109.76%	112.20%	78.05%	100.00%	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