[EUPE] YoY Cumulative Quarter Result on 30-Nov-2007 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 53.34%
YoY- 37.04%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 84,046 73,188 95,219 109,100 118,481 61,615 35,219 15.59%
PBT 5,522 4,762 5,122 14,226 10,030 4,069 2,392 14.95%
Tax -2,382 -2,145 -2,261 -5,039 -3,324 -982 -771 20.67%
NP 3,140 2,617 2,861 9,187 6,706 3,087 1,621 11.64%
-
NP to SH 1,875 1,438 2,861 9,191 6,707 3,087 1,621 2.45%
-
Tax Rate 43.14% 45.04% 44.14% 35.42% 33.14% 24.13% 32.23% -
Total Cost 80,906 70,571 92,358 99,913 111,775 58,528 33,598 15.76%
-
Net Worth 237,585 233,675 229,901 221,454 206,073 197,260 194,009 3.43%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 237,585 233,675 229,901 221,454 206,073 197,260 194,009 3.43%
NOSH 128,424 128,392 127,723 128,008 127,996 128,091 127,637 0.10%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 3.74% 3.58% 3.00% 8.42% 5.66% 5.01% 4.60% -
ROE 0.79% 0.62% 1.24% 4.15% 3.25% 1.56% 0.84% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 65.44 57.00 74.55 85.23 92.57 48.10 27.59 15.47%
EPS 1.46 1.12 2.24 7.18 5.24 2.41 1.27 2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.82 1.80 1.73 1.61 1.54 1.52 3.32%
Adjusted Per Share Value based on latest NOSH - 127,880
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 57.10 49.72 64.69 74.12 80.49 41.86 23.93 15.58%
EPS 1.27 0.98 1.94 6.24 4.56 2.10 1.10 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.614 1.5875 1.5618 1.5044 1.40 1.3401 1.318 3.43%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.53 0.50 0.42 0.71 0.46 0.44 0.72 -
P/RPS 0.81 0.88 0.56 0.83 0.50 0.91 2.61 -17.71%
P/EPS 36.30 44.64 18.75 9.89 8.78 18.26 56.69 -7.15%
EY 2.75 2.24 5.33 10.11 11.39 5.48 1.76 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.23 0.41 0.29 0.29 0.47 -7.72%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 31/01/11 20/01/10 22/01/09 31/01/08 16/01/07 19/01/06 28/01/05 -
Price 0.52 0.46 0.50 0.69 0.46 0.50 0.68 -
P/RPS 0.79 0.81 0.67 0.81 0.50 1.04 2.46 -17.24%
P/EPS 35.62 41.07 22.32 9.61 8.78 20.75 53.54 -6.56%
EY 2.81 2.43 4.48 10.41 11.39 4.82 1.87 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.28 0.40 0.29 0.32 0.45 -7.59%

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