[EUPE] YoY TTM 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- 11.65%
YoY- 61.64%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 119,543 104,239 139,744 160,824 156,596 72,321 44,875 17.73%
PBT 7,806 6,522 9,953 19,052 12,393 5,735 2,404 21.67%
Tax -2,157 -1,762 -2,970 -5,004 -3,703 -1,228 -866 16.41%
NP 5,649 4,760 6,983 14,048 8,690 4,507 1,538 24.20%
-
NP to SH 4,028 3,468 7,072 14,051 8,693 4,507 1,538 17.39%
-
Tax Rate 27.63% 27.02% 29.84% 26.26% 29.88% 21.41% 36.02% -
Total Cost 113,894 99,479 132,761 146,776 147,906 67,814 43,337 17.46%
-
Net Worth 237,156 233,229 235,999 221,232 206,437 196,349 195,665 3.25%
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 237,156 233,229 235,999 221,232 206,437 196,349 195,665 3.25%
NOSH 128,192 128,148 131,111 127,880 128,222 127,499 128,727 -0.06%
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 4.73% 4.57% 5.00% 8.74% 5.55% 6.23% 3.43% -
ROE 1.70% 1.49% 3.00% 6.35% 4.21% 2.30% 0.79% -
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 93.25 81.34 106.58 125.76 122.13 56.72 34.86 17.81%
EPS 3.14 2.71 5.39 10.99 6.78 3.53 1.19 17.54%
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 81.21 70.81 94.93 109.26 106.38 49.13 30.49 17.72%
EPS 2.74 2.36 4.80 9.55 5.91 3.06 1.04 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6111 1.5844 1.6033 1.5029 1.4024 1.3339 1.3292 3.25%
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 0.57 0.61 0.39 0.56 0.38 0.78 2.07 -19.33%
P/EPS 16.87 18.48 7.79 6.46 6.79 12.45 60.26 -19.11%
EY 5.93 5.41 12.84 15.48 14.74 8.03 1.66 23.62%
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 0.56 0.57 0.47 0.55 0.38 0.88 1.95 -18.76%
P/EPS 16.55 17.00 9.27 6.28 6.79 14.14 56.91 -18.59%
EY 6.04 5.88 10.79 15.92 14.74 7.07 1.76 22.80%
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