[EUPE] YoY TTM 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
TTM Result
Revenue	156,596	72,321	44,875	67,904	76,165	33,397	62,228	16.61%
YoY %	116.53%	61.16%	-33.91%	-10.85%	128.06%	-46.33%	-	-
Horiz. %	251.65%	116.22%	72.11%	109.12%	122.40%	53.67%	100.00%	-
PBT	12,393	5,735	2,404	10,494	9,291	-27	5,078	16.02%
YoY %	116.09%	138.56%	-77.09%	12.95%	34,511.11%	-100.53%	-	-
Horiz. %	244.05%	112.94%	47.34%	206.66%	182.97%	-0.53%	100.00%	-
Tax	-3,703	-1,228	-866	-2,085	-2,066	1,562	-1,841	12.34%
YoY %	-201.55%	-41.80%	58.47%	-0.92%	-232.27%	184.85%	-	-
Horiz. %	201.14%	66.70%	47.04%	113.25%	112.22%	-84.85%	100.00%	-
NP	8,690	4,507	1,538	8,409	7,225	1,535	3,237	17.88%
YoY %	92.81%	193.04%	-81.71%	16.39%	370.68%	-52.58%	-	-
Horiz. %	268.46%	139.23%	47.51%	259.78%	223.20%	47.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,693	4,507	1,538	8,409	7,225	1,535	3,237	17.88%
YoY %	92.88%	193.04%	-81.71%	16.39%	370.68%	-52.58%	-	-
Horiz. %	268.55%	139.23%	47.51%	259.78%	223.20%	47.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.88%	21.41%	36.02%	19.87%	22.24%	-	36.25%	-
YoY %	39.56%	-40.56%	81.28%	-10.66%	0.00%	-	-	-
Horiz. %	82.43%	59.06%	99.37%	54.81%	61.35%	-	100.00%	-
Total Cost	147,906	67,814	43,337	59,495	68,940	31,862	58,991	16.54%
YoY %	118.11%	56.48%	-27.16%	-13.70%	116.37%	-45.99%	-	-
Horiz. %	250.73%	114.96%	73.46%	100.85%	116.87%	54.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,437	196,349	195,665	204,093	198,118	196,999	196,466	0.82%
YoY %	5.14%	0.35%	-4.13%	3.02%	0.57%	0.27%	-	-
Horiz. %	105.08%	99.94%	99.59%	103.88%	100.84%	100.27%	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	206,437	196,349	195,665	204,093	198,118	196,999	196,466	0.82%
YoY %	5.14%	0.35%	-4.13%	3.02%	0.57%	0.27%	-	-
Horiz. %	105.08%	99.94%	99.59%	103.88%	100.84%	100.27%	100.00%	-
NOSH	128,222	127,499	128,727	127,558	127,818	131,333	127,575	0.08%
YoY %	0.57%	-0.95%	0.92%	-0.20%	-2.68%	2.95%	-	-
Horiz. %	100.51%	99.94%	100.90%	99.99%	100.19%	102.95%	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	5.55%	6.23%	3.43%	12.38%	9.49%	4.60%	5.20%	-
YoY %	-10.91%	81.63%	-72.29%	30.45%	106.30%	-11.54%	-	-
Horiz. %	106.73%	119.81%	65.96%	238.08%	182.50%	88.46%	100.00%	-
ROE	4.21%	2.30%	0.79%	4.12%	3.65%	0.78%	1.65%	-
YoY %	83.04%	191.14%	-80.83%	12.88%	367.95%	-52.73%	-	-
Horiz. %	255.15%	139.39%	47.88%	249.70%	221.21%	47.27%	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	122.13	56.72	34.86	53.23	59.59	25.43	48.78	16.51%
YoY %	115.32%	62.71%	-34.51%	-10.67%	134.33%	-47.87%	-	-
Horiz. %	250.37%	116.28%	71.46%	109.12%	122.16%	52.13%	100.00%	-
EPS	6.78	3.53	1.19	6.59	5.65	1.17	2.54	17.76%
YoY %	92.07%	196.64%	-81.94%	16.64%	382.91%	-53.94%	-	-
Horiz. %	266.93%	138.98%	46.85%	259.45%	222.44%	46.06%	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	106.38	49.13	30.49	46.13	51.74	22.69	42.27	16.62%
YoY %	116.53%	61.13%	-33.90%	-10.84%	128.03%	-46.32%	-	-
Horiz. %	251.67%	116.23%	72.13%	109.13%	122.40%	53.68%	100.00%	-
EPS	5.91	3.06	1.04	5.71	4.91	1.04	2.20	17.89%
YoY %	93.14%	194.23%	-81.79%	16.29%	372.12%	-52.73%	-	-
Horiz. %	268.64%	139.09%	47.27%	259.55%	223.18%	47.27%	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	1.4024	1.3339	1.3292	1.3865	1.3459	1.3383	1.3347	0.82%
YoY %	5.14%	0.35%	-4.13%	3.02%	0.57%	0.27%	-	-
Horiz. %	105.07%	99.94%	99.59%	103.88%	100.84%	100.27%	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	0.38	0.78	2.07	1.48	0.84	2.20	1.44	-19.90%
YoY %	-51.28%	-62.32%	39.86%	76.19%	-61.82%	52.78%	-	-
Horiz. %	26.39%	54.17%	143.75%	102.78%	58.33%	152.78%	100.00%	-
P/EPS	6.79	12.45	60.26	11.98	8.85	47.91	27.59	-20.82%
YoY %	-45.46%	-79.34%	403.01%	35.37%	-81.53%	73.65%	-	-
Horiz. %	24.61%	45.13%	218.41%	43.42%	32.08%	173.65%	100.00%	-
EY	14.74	8.03	1.66	8.34	11.31	2.09	3.62	26.35%
YoY %	83.56%	383.73%	-80.10%	-26.26%	441.15%	-42.27%	-	-
Horiz. %	407.18%	221.82%	45.86%	230.39%	312.43%	57.73%	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	0.38	0.88	1.95	1.37	0.82	2.40	1.29	-18.42%
YoY %	-56.82%	-54.87%	42.34%	67.07%	-65.83%	86.05%	-	-
Horiz. %	29.46%	68.22%	151.16%	106.20%	63.57%	186.05%	100.00%	-
P/EPS	6.79	14.14	56.91	11.07	8.67	52.19	24.83	-19.42%
YoY %	-51.98%	-75.15%	414.09%	27.68%	-83.39%	110.19%	-	-
Horiz. %	27.35%	56.95%	229.20%	44.58%	34.92%	210.19%	100.00%	-
EY	14.74	7.07	1.76	9.03	11.54	1.92	4.03	24.11%
YoY %	108.49%	301.70%	-80.51%	-21.75%	501.04%	-52.36%	-	-
Horiz. %	365.76%	175.43%	43.67%	224.07%	286.35%	47.64%	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