Highlights

[EUPE] QoQ Annualized Quarter Result on 2015-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 22-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2016
Quarter 31-Aug-2015  [#2]
Profit Trend QoQ -     18.58%    YoY -     -57.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 150,576 129,330 125,202 116,906 144,860 167,685 178,865 -10.83%
  QoQ % 16.43% 3.30% 7.10% -19.30% -13.61% -6.25% -
  Horiz. % 84.18% 72.31% 70.00% 65.36% 80.99% 93.75% 100.00%
PBT 8,152 4,809 4,030 5,360 6,276 18,352 16,677 -37.92%
  QoQ % 69.52% 19.31% -24.80% -14.60% -65.80% 10.04% -
  Horiz. % 48.88% 28.84% 24.17% 32.14% 37.63% 110.04% 100.00%
Tax -4,888 -1,624 -1,709 -1,832 -3,360 -5,007 -6,393 -16.37%
  QoQ % -200.99% 4.99% 6.70% 45.48% 32.89% 21.68% -
  Horiz. % 76.45% 25.40% 26.74% 28.65% 52.55% 78.32% 100.00%
NP 3,264 3,185 2,321 3,528 2,916 13,345 10,284 -53.44%
  QoQ % 2.48% 37.21% -34.20% 20.99% -78.15% 29.76% -
  Horiz. % 31.74% 30.97% 22.57% 34.31% 28.35% 129.76% 100.00%
NP to SH 1,052 3,338 2,514 3,676 3,100 13,463 10,280 -78.09%
  QoQ % -68.48% 32.74% -31.59% 18.58% -76.97% 30.96% -
  Horiz. % 10.23% 32.47% 24.46% 35.76% 30.16% 130.96% 100.00%
Tax Rate 59.96 % 33.77 % 42.41 % 34.18 % 53.54 % 27.28 % 38.34 % 34.70%
  QoQ % 77.55% -20.37% 24.08% -36.16% 96.26% -28.85% -
  Horiz. % 156.39% 88.08% 110.62% 89.15% 139.65% 71.15% 100.00%
Total Cost 147,312 126,145 122,881 113,378 141,944 154,340 168,581 -8.59%
  QoQ % 16.78% 2.66% 8.38% -20.12% -8.03% -8.45% -
  Horiz. % 87.38% 74.83% 72.89% 67.25% 84.20% 91.55% 100.00%
Net Worth 288,000 288,000 285,440 285,440 285,440 284,160 280,320 1.82%
  QoQ % 0.00% 0.90% 0.00% 0.00% 0.45% 1.37% -
  Horiz. % 102.74% 102.74% 101.83% 101.83% 101.83% 101.37% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - 2,560 3,413 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% 100.00%
Div Payout % - % - % - % - % - % 19.02 % 33.20 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 57.29% 100.00%
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 288,000 288,000 285,440 285,440 285,440 284,160 280,320 1.82%
  QoQ % 0.00% 0.90% 0.00% 0.00% 0.45% 1.37% -
  Horiz. % 102.74% 102.74% 101.83% 101.83% 101.83% 101.37% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 2.17 % 2.46 % 1.85 % 3.02 % 2.01 % 7.96 % 5.75 % -47.75%
  QoQ % -11.79% 32.97% -38.74% 50.25% -74.75% 38.43% -
  Horiz. % 37.74% 42.78% 32.17% 52.52% 34.96% 138.43% 100.00%
ROE 0.37 % 1.16 % 0.88 % 1.29 % 1.09 % 4.74 % 3.67 % -78.31%
  QoQ % -68.10% 31.82% -31.78% 18.35% -77.00% 29.16% -
  Horiz. % 10.08% 31.61% 23.98% 35.15% 29.70% 129.16% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 117.64 101.04 97.81 91.33 113.17 131.00 139.74 -10.83%
  QoQ % 16.43% 3.30% 7.10% -19.30% -13.61% -6.25% -
  Horiz. % 84.18% 72.31% 69.99% 65.36% 80.99% 93.75% 100.00%
EPS 0.84 2.61 1.96 2.88 2.44 10.52 8.03 -77.77%
  QoQ % -67.82% 33.16% -31.94% 18.03% -76.81% 31.01% -
  Horiz. % 10.46% 32.50% 24.41% 35.87% 30.39% 131.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.91% 100.00%
NAPS 2.2500 2.2500 2.2300 2.2300 2.2300 2.2200 2.1900 1.82%
  QoQ % 0.00% 0.90% 0.00% 0.00% 0.45% 1.37% -
  Horiz. % 102.74% 102.74% 101.83% 101.83% 101.83% 101.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 117.64 101.04 97.81 91.33 113.17 131.00 139.74 -10.83%
  QoQ % 16.43% 3.30% 7.10% -19.30% -13.61% -6.25% -
  Horiz. % 84.18% 72.31% 69.99% 65.36% 80.99% 93.75% 100.00%
EPS 0.84 2.61 1.96 2.88 2.44 10.52 8.03 -77.77%
  QoQ % -67.82% 33.16% -31.94% 18.03% -76.81% 31.01% -
  Horiz. % 10.46% 32.50% 24.41% 35.87% 30.39% 131.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 74.91% 100.00%
NAPS 2.2500 2.2500 2.2300 2.2300 2.2300 2.2200 2.1900 1.82%
  QoQ % 0.00% 0.90% 0.00% 0.00% 0.45% 1.37% -
  Horiz. % 102.74% 102.74% 101.83% 101.83% 101.83% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.7750 0.7750 0.8300 0.7600 0.8400 0.7850 0.8950 -
P/RPS 0.66 0.77 0.85 0.83 0.74 0.60 0.64 2.07%
  QoQ % -14.29% -9.41% 2.41% 12.16% 23.33% -6.25% -
  Horiz. % 103.13% 120.31% 132.81% 129.69% 115.62% 93.75% 100.00%
P/EPS 94.30 29.72 42.25 26.46 34.68 7.46 11.14 314.81%
  QoQ % 217.29% -29.66% 59.67% -23.70% 364.88% -33.03% -
  Horiz. % 846.50% 266.79% 379.26% 237.52% 311.31% 66.97% 100.00%
EY 1.06 3.36 2.37 3.78 2.88 13.40 8.97 -75.89%
  QoQ % -68.45% 41.77% -37.30% 31.25% -78.51% 49.39% -
  Horiz. % 11.82% 37.46% 26.42% 42.14% 32.11% 149.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.55 2.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -14.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 85.57% 100.00%
P/NAPS 0.34 0.34 0.37 0.34 0.38 0.35 0.41 -11.72%
  QoQ % 0.00% -8.11% 8.82% -10.53% 8.57% -14.63% -
  Horiz. % 82.93% 82.93% 90.24% 82.93% 92.68% 85.37% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 21/04/16 21/01/16 22/10/15 27/07/15 23/04/15 23/01/15 -
Price 0.7500 0.8000 0.8000 0.8500 0.8200 0.8700 0.7950 -
P/RPS 0.64 0.79 0.82 0.93 0.72 0.66 0.57 8.02%
  QoQ % -18.99% -3.66% -11.83% 29.17% 9.09% 15.79% -
  Horiz. % 112.28% 138.60% 143.86% 163.16% 126.32% 115.79% 100.00%
P/EPS 91.25 30.68 40.72 29.60 33.86 8.27 9.90 339.01%
  QoQ % 197.43% -24.66% 37.57% -12.58% 309.43% -16.46% -
  Horiz. % 921.72% 309.90% 411.31% 298.99% 342.02% 83.54% 100.00%
EY 1.10 3.26 2.46 3.38 2.95 12.09 10.10 -77.16%
  QoQ % -66.26% 32.52% -27.22% 14.58% -75.60% 19.70% -
  Horiz. % 10.89% 32.28% 24.36% 33.47% 29.21% 119.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.30 3.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -31.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 68.66% 100.00%
P/NAPS 0.33 0.36 0.36 0.38 0.37 0.39 0.36 -5.63%
  QoQ % -8.33% 0.00% -5.26% 2.70% -5.13% 8.33% -
  Horiz. % 91.67% 100.00% 100.00% 105.56% 102.78% 108.33% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers