[EUPE] YoY TTM 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
TTM Result
Revenue	160,824	156,596	72,321	44,875	67,904	76,165	33,397	29.93%
YoY %	2.70%	116.53%	61.16%	-33.91%	-10.85%	128.06%	-	-
Horiz. %	481.55%	468.89%	216.55%	134.37%	203.32%	228.06%	100.00%	-
PBT	19,052	12,393	5,735	2,404	10,494	9,291	-27	-
YoY %	53.73%	116.09%	138.56%	-77.09%	12.95%	34,511.11%	-	-
Horiz. %	-70,562.96%	-45,900.00%	-21,240.74%	-8,903.70%	-38,866.67%	-34,411.11%	100.00%	-
Tax	-5,004	-3,703	-1,228	-866	-2,085	-2,066	1,562	-
YoY %	-35.13%	-201.55%	-41.80%	58.47%	-0.92%	-232.27%	-	-
Horiz. %	-320.36%	-237.07%	-78.62%	-55.44%	-133.48%	-132.27%	100.00%	-
NP	14,048	8,690	4,507	1,538	8,409	7,225	1,535	44.60%
YoY %	61.66%	92.81%	193.04%	-81.71%	16.39%	370.68%	-	-
Horiz. %	915.18%	566.12%	293.62%	100.20%	547.82%	470.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,051	8,693	4,507	1,538	8,409	7,225	1,535	44.60%
YoY %	61.64%	92.88%	193.04%	-81.71%	16.39%	370.68%	-	-
Horiz. %	915.37%	566.32%	293.62%	100.20%	547.82%	470.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.26%	29.88%	21.41%	36.02%	19.87%	22.24%	-	-
YoY %	-12.12%	39.56%	-40.56%	81.28%	-10.66%	0.00%	-	-
Horiz. %	118.08%	134.35%	96.27%	161.96%	89.34%	100.00%	-	-
Total Cost	146,776	147,906	67,814	43,337	59,495	68,940	31,862	28.97%
YoY %	-0.76%	118.11%	56.48%	-27.16%	-13.70%	116.37%	-	-
Horiz. %	460.66%	464.21%	212.84%	136.01%	186.73%	216.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,232	206,437	196,349	195,665	204,093	198,118	196,999	1.95%
YoY %	7.17%	5.14%	0.35%	-4.13%	3.02%	0.57%	-	-
Horiz. %	112.30%	104.79%	99.67%	99.32%	103.60%	100.57%	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	221,232	206,437	196,349	195,665	204,093	198,118	196,999	1.95%
YoY %	7.17%	5.14%	0.35%	-4.13%	3.02%	0.57%	-	-
Horiz. %	112.30%	104.79%	99.67%	99.32%	103.60%	100.57%	100.00%	-
NOSH	127,880	128,222	127,499	128,727	127,558	127,818	131,333	-0.44%
YoY %	-0.27%	0.57%	-0.95%	0.92%	-0.20%	-2.68%	-	-
Horiz. %	97.37%	97.63%	97.08%	98.02%	97.13%	97.32%	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	8.74%	5.55%	6.23%	3.43%	12.38%	9.49%	4.60%	-
YoY %	57.48%	-10.91%	81.63%	-72.29%	30.45%	106.30%	-	-
Horiz. %	190.00%	120.65%	135.43%	74.57%	269.13%	206.30%	100.00%	-
ROE	6.35%	4.21%	2.30%	0.79%	4.12%	3.65%	0.78%	-
YoY %	50.83%	83.04%	191.14%	-80.83%	12.88%	367.95%	-	-
Horiz. %	814.10%	539.74%	294.87%	101.28%	528.21%	467.95%	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	125.76	122.13	56.72	34.86	53.23	59.59	25.43	30.51%
YoY %	2.97%	115.32%	62.71%	-34.51%	-10.67%	134.33%	-	-
Horiz. %	494.53%	480.26%	223.04%	137.08%	209.32%	234.33%	100.00%	-
EPS	10.99	6.78	3.53	1.19	6.59	5.65	1.17	45.23%
YoY %	62.09%	92.07%	196.64%	-81.94%	16.64%	382.91%	-	-
Horiz. %	939.32%	579.49%	301.71%	101.71%	563.25%	482.91%	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	109.26	106.38	49.13	30.49	46.13	51.74	22.69	29.93%
YoY %	2.71%	116.53%	61.13%	-33.90%	-10.84%	128.03%	-	-
Horiz. %	481.53%	468.84%	216.53%	134.38%	203.31%	228.03%	100.00%	-
EPS	9.55	5.91	3.06	1.04	5.71	4.91	1.04	44.68%
YoY %	61.59%	93.14%	194.23%	-81.79%	16.29%	372.12%	-	-
Horiz. %	918.27%	568.27%	294.23%	100.00%	549.04%	472.12%	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	1.5029	1.4024	1.3339	1.3292	1.3865	1.3459	1.3383	1.95%
YoY %	7.17%	5.14%	0.35%	-4.13%	3.02%	0.57%	-	-
Horiz. %	112.30%	104.79%	99.67%	99.32%	103.60%	100.57%	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	0.56	0.38	0.78	2.07	1.48	0.84	2.20	-20.38%
YoY %	47.37%	-51.28%	-62.32%	39.86%	76.19%	-61.82%	-	-
Horiz. %	25.45%	17.27%	35.45%	94.09%	67.27%	38.18%	100.00%	-
P/EPS	6.46	6.79	12.45	60.26	11.98	8.85	47.91	-28.38%
YoY %	-4.86%	-45.46%	-79.34%	403.01%	35.37%	-81.53%	-	-
Horiz. %	13.48%	14.17%	25.99%	125.78%	25.01%	18.47%	100.00%	-
EY	15.48	14.74	8.03	1.66	8.34	11.31	2.09	39.59%
YoY %	5.02%	83.56%	383.73%	-80.10%	-26.26%	441.15%	-	-
Horiz. %	740.67%	705.26%	384.21%	79.43%	399.04%	541.15%	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	0.55	0.38	0.88	1.95	1.37	0.82	2.40	-21.76%
YoY %	44.74%	-56.82%	-54.87%	42.34%	67.07%	-65.83%	-	-
Horiz. %	22.92%	15.83%	36.67%	81.25%	57.08%	34.17%	100.00%	-
P/EPS	6.28	6.79	14.14	56.91	11.07	8.67	52.19	-29.72%
YoY %	-7.51%	-51.98%	-75.15%	414.09%	27.68%	-83.39%	-	-
Horiz. %	12.03%	13.01%	27.09%	109.04%	21.21%	16.61%	100.00%	-
EY	15.92	14.74	7.07	1.76	9.03	11.54	1.92	42.24%
YoY %	8.01%	108.49%	301.70%	-80.51%	-21.75%	501.04%	-	-
Horiz. %	829.17%	767.71%	368.23%	91.67%	470.31%	601.04%	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