[EUPE] YoY TTM Result on 30-Nov-2005 [#3]

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
TTM Result
Revenue	139,744	160,824	156,596	72,321	44,875	67,904	76,165	10.63%
YoY %	-13.11%	2.70%	116.53%	61.16%	-33.91%	-10.85%	-	-
Horiz. %	183.48%	211.15%	205.60%	94.95%	58.92%	89.15%	100.00%	-
PBT	9,953	19,052	12,393	5,735	2,404	10,494	9,291	1.15%
YoY %	-47.76%	53.73%	116.09%	138.56%	-77.09%	12.95%	-	-
Horiz. %	107.13%	205.06%	133.39%	61.73%	25.87%	112.95%	100.00%	-
Tax	-2,970	-5,004	-3,703	-1,228	-866	-2,085	-2,066	6.22%
YoY %	40.65%	-35.13%	-201.55%	-41.80%	58.47%	-0.92%	-	-
Horiz. %	143.76%	242.21%	179.24%	59.44%	41.92%	100.92%	100.00%	-
NP	6,983	14,048	8,690	4,507	1,538	8,409	7,225	-0.56%
YoY %	-50.29%	61.66%	92.81%	193.04%	-81.71%	16.39%	-	-
Horiz. %	96.65%	194.44%	120.28%	62.38%	21.29%	116.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,072	14,051	8,693	4,507	1,538	8,409	7,225	-0.35%
YoY %	-49.67%	61.64%	92.88%	193.04%	-81.71%	16.39%	-	-
Horiz. %	97.88%	194.48%	120.32%	62.38%	21.29%	116.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.84%	26.26%	29.88%	21.41%	36.02%	19.87%	22.24%	-
YoY %	13.63%	-12.12%	39.56%	-40.56%	81.28%	-10.66%	-	-
Horiz. %	134.17%	118.08%	134.35%	96.27%	161.96%	89.34%	100.00%	-
Total Cost	132,761	146,776	147,906	67,814	43,337	59,495	68,940	11.52%
YoY %	-9.55%	-0.76%	118.11%	56.48%	-27.16%	-13.70%	-	-
Horiz. %	192.57%	212.90%	214.54%	98.37%	62.86%	86.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,999	221,232	206,437	196,349	195,665	204,093	198,118	2.95%
YoY %	6.67%	7.17%	5.14%	0.35%	-4.13%	3.02%	-	-
Horiz. %	119.12%	111.67%	104.20%	99.11%	98.76%	103.02%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Equity
Net Worth	235,999	221,232	206,437	196,349	195,665	204,093	198,118	2.95%
YoY %	6.67%	7.17%	5.14%	0.35%	-4.13%	3.02%	-	-
Horiz. %	119.12%	111.67%	104.20%	99.11%	98.76%	103.02%	100.00%	-
NOSH	131,111	127,880	128,222	127,499	128,727	127,558	127,818	0.42%
YoY %	2.53%	-0.27%	0.57%	-0.95%	0.92%	-0.20%	-	-
Horiz. %	102.58%	100.05%	100.32%	99.75%	100.71%	99.80%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Ratio Analysis
NP Margin	5.00%	8.74%	5.55%	6.23%	3.43%	12.38%	9.49%	-
YoY %	-42.79%	57.48%	-10.91%	81.63%	-72.29%	30.45%	-	-
Horiz. %	52.69%	92.10%	58.48%	65.65%	36.14%	130.45%	100.00%	-
ROE	3.00%	6.35%	4.21%	2.30%	0.79%	4.12%	3.65%	-
YoY %	-52.76%	50.83%	83.04%	191.14%	-80.83%	12.88%	-	-
Horiz. %	82.19%	173.97%	115.34%	63.01%	21.64%	112.88%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Per Share
RPS	106.58	125.76	122.13	56.72	34.86	53.23	59.59	10.16%
YoY %	-15.25%	2.97%	115.32%	62.71%	-34.51%	-10.67%	-	-
Horiz. %	178.86%	211.04%	204.95%	95.18%	58.50%	89.33%	100.00%	-
EPS	5.39	10.99	6.78	3.53	1.19	6.59	5.65	-0.78%
YoY %	-50.96%	62.09%	92.07%	196.64%	-81.94%	16.64%	-	-
Horiz. %	95.40%	194.51%	120.00%	62.48%	21.06%	116.64%	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	1.80	1.73	1.61	1.54	1.52	1.60	1.55	2.52%
YoY %	4.05%	7.45%	4.55%	1.32%	-5.00%	3.23%	-	-
Horiz. %	116.13%	111.61%	103.87%	99.35%	98.06%	103.23%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Adjusted Per Share Value based on latest NOSH - 127,499
RPS	94.93	109.26	106.38	49.13	30.49	46.13	51.74	10.63%
YoY %	-13.12%	2.71%	116.53%	61.13%	-33.90%	-10.84%	-	-
Horiz. %	183.48%	211.17%	205.60%	94.96%	58.93%	89.16%	100.00%	-
EPS	4.80	9.55	5.91	3.06	1.04	5.71	4.91	-0.37%
YoY %	-49.74%	61.59%	93.14%	194.23%	-81.79%	16.29%	-	-
Horiz. %	97.76%	194.50%	120.37%	62.32%	21.18%	116.29%	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	1.6033	1.5029	1.4024	1.3339	1.3292	1.3865	1.3459	2.95%
YoY %	6.68%	7.17%	5.14%	0.35%	-4.13%	3.02%	-	-
Horiz. %	119.12%	111.67%	104.20%	99.11%	98.76%	103.02%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-
Price	0.42	0.71	0.46	0.44	0.72	0.79	0.50	-
P/RPS	0.39	0.56	0.38	0.78	2.07	1.48	0.84	-11.99%
YoY %	-30.36%	47.37%	-51.28%	-62.32%	39.86%	76.19%	-	-
Horiz. %	46.43%	66.67%	45.24%	92.86%	246.43%	176.19%	100.00%	-
P/EPS	7.79	6.46	6.79	12.45	60.26	11.98	8.85	-2.10%
YoY %	20.59%	-4.86%	-45.46%	-79.34%	403.01%	35.37%	-	-
Horiz. %	88.02%	72.99%	76.72%	140.68%	680.90%	135.37%	100.00%	-
EY	12.84	15.48	14.74	8.03	1.66	8.34	11.31	2.13%
YoY %	-17.05%	5.02%	83.56%	383.73%	-80.10%	-26.26%	-	-
Horiz. %	113.53%	136.87%	130.33%	71.00%	14.68%	73.74%	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	0.23	0.41	0.29	0.29	0.47	0.49	0.32	-5.35%
YoY %	-43.90%	41.38%	0.00%	-38.30%	-4.08%	53.12%	-	-
Horiz. %	71.88%	128.12%	90.62%	90.62%	146.87%	153.12%	100.00%	-

	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	CAGR
Price Multiplier on Announcement Date
Date	22/01/09	31/01/08	16/01/07	19/01/06	28/01/05	26/01/04	29/01/03	-
Price	0.50	0.69	0.46	0.50	0.68	0.73	0.49	-
P/RPS	0.47	0.55	0.38	0.88	1.95	1.37	0.82	-8.85%
YoY %	-14.55%	44.74%	-56.82%	-54.87%	42.34%	67.07%	-	-
Horiz. %	57.32%	67.07%	46.34%	107.32%	237.80%	167.07%	100.00%	-
P/EPS	9.27	6.28	6.79	14.14	56.91	11.07	8.67	1.12%
YoY %	47.61%	-7.51%	-51.98%	-75.15%	414.09%	27.68%	-	-
Horiz. %	106.92%	72.43%	78.32%	163.09%	656.40%	127.68%	100.00%	-
EY	10.79	15.92	14.74	7.07	1.76	9.03	11.54	-1.11%
YoY %	-32.22%	8.01%	108.49%	301.70%	-80.51%	-21.75%	-	-
Horiz. %	93.50%	137.95%	127.73%	61.27%	15.25%	78.25%	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	0.28	0.40	0.29	0.32	0.45	0.46	0.32	-2.19%
YoY %	-30.00%	37.93%	-9.38%	-28.89%	-2.17%	43.75%	-	-
Horiz. %	87.50%	125.00%	90.62%	100.00%	140.62%	143.75%	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