Highlights

[EUPE] QoQ Annualized Quarter Result on 2008-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 28-Jul-2008
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2009
Quarter 31-May-2008  [#1]
Profit Trend QoQ -     -44.81%    YoY -     -42.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 126,270 126,958 137,818 147,784 153,625 145,466 153,782 -12.32%
  QoQ % -0.54% -7.88% -6.74% -3.80% 5.61% -5.41% -
  Horiz. % 82.11% 82.56% 89.62% 96.10% 99.90% 94.59% 100.00%
PBT 6,882 6,829 9,510 11,052 19,057 18,968 18,430 -48.18%
  QoQ % 0.77% -28.19% -13.95% -42.01% 0.47% 2.92% -
  Horiz. % 37.34% 37.06% 51.60% 59.97% 103.40% 102.92% 100.00%
Tax -1,878 -3,014 -4,024 -3,656 -5,748 -6,718 -6,450 -56.10%
  QoQ % 37.70% 25.08% -10.07% 36.40% 14.45% -4.17% -
  Horiz. % 29.12% 46.74% 62.39% 56.68% 89.12% 104.17% 100.00%
NP 5,004 3,814 5,486 7,396 13,309 12,249 11,980 -44.15%
  QoQ % 31.18% -30.47% -25.82% -44.43% 8.65% 2.25% -
  Horiz. % 41.77% 31.84% 45.79% 61.74% 111.09% 102.25% 100.00%
NP to SH 4,891 3,814 5,486 7,396 13,402 12,254 11,988 -45.02%
  QoQ % 28.22% -30.47% -25.82% -44.81% 9.36% 2.22% -
  Horiz. % 40.80% 31.82% 45.76% 61.70% 111.80% 102.22% 100.00%
Tax Rate 27.29 % 44.14 % 42.31 % 33.08 % 30.16 % 35.42 % 35.00 % -15.30%
  QoQ % -38.17% 4.33% 27.90% 9.68% -14.85% 1.20% -
  Horiz. % 77.97% 126.11% 120.89% 94.51% 86.17% 101.20% 100.00%
Total Cost 121,266 123,144 132,332 140,388 140,316 133,217 141,802 -9.91%
  QoQ % -1.53% -6.94% -5.74% 0.05% 5.33% -6.05% -
  Horiz. % 85.52% 86.84% 93.32% 99.00% 98.95% 93.95% 100.00%
Net Worth 231,746 229,901 230,803 228,556 226,566 221,454 217,730 4.25%
  QoQ % 0.80% -0.39% 0.98% 0.88% 2.31% 1.71% -
  Horiz. % 106.44% 105.59% 106.00% 104.97% 104.06% 101.71% 100.00%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 231,746 229,901 230,803 228,556 226,566 221,454 217,730 4.25%
  QoQ % 0.80% -0.39% 0.98% 0.88% 2.31% 1.71% -
  Horiz. % 106.44% 105.59% 106.00% 104.97% 104.06% 101.71% 100.00%
NOSH 128,036 127,723 128,224 128,402 128,003 128,008 128,076 -0.02%
  QoQ % 0.25% -0.39% -0.14% 0.31% -0.00% -0.05% -
  Horiz. % 99.97% 99.72% 100.12% 100.25% 99.94% 99.95% 100.00%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 3.96 % 3.00 % 3.98 % 5.00 % 8.66 % 8.42 % 7.79 % -36.33%
  QoQ % 32.00% -24.62% -20.40% -42.26% 2.85% 8.09% -
  Horiz. % 50.83% 38.51% 51.09% 64.18% 111.17% 108.09% 100.00%
ROE 2.11 % 1.66 % 2.38 % 3.24 % 5.92 % 5.53 % 5.51 % -47.30%
  QoQ % 27.11% -30.25% -26.54% -45.27% 7.05% 0.36% -
  Horiz. % 38.29% 30.13% 43.19% 58.80% 107.44% 100.36% 100.00%
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 98.62 99.40 107.48 115.09 120.02 113.64 120.07 -12.31%
  QoQ % -0.78% -7.52% -6.61% -4.11% 5.61% -5.36% -
  Horiz. % 82.14% 82.79% 89.51% 95.85% 99.96% 94.64% 100.00%
EPS 3.82 2.99 4.28 5.76 10.47 9.57 9.36 -45.01%
  QoQ % 27.76% -30.14% -25.69% -44.99% 9.40% 2.24% -
  Horiz. % 40.81% 31.94% 45.73% 61.54% 111.86% 102.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8100 1.8000 1.8000 1.7800 1.7700 1.7300 1.7000 4.27%
  QoQ % 0.56% 0.00% 1.12% 0.56% 2.31% 1.76% -
  Horiz. % 106.47% 105.88% 105.88% 104.71% 104.12% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 98.65 99.19 107.67 115.46 120.02 113.65 120.14 -12.32%
  QoQ % -0.54% -7.88% -6.75% -3.80% 5.60% -5.40% -
  Horiz. % 82.11% 82.56% 89.62% 96.10% 99.90% 94.60% 100.00%
EPS 3.82 2.98 4.29 5.78 10.47 9.57 9.37 -45.05%
  QoQ % 28.19% -30.54% -25.78% -44.79% 9.40% 2.13% -
  Horiz. % 40.77% 31.80% 45.78% 61.69% 111.74% 102.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8105 1.7961 1.8032 1.7856 1.7701 1.7301 1.7010 4.25%
  QoQ % 0.80% -0.39% 0.99% 0.88% 2.31% 1.71% -
  Horiz. % 106.44% 105.59% 106.01% 104.97% 104.06% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.3200 0.4200 0.5500 0.5800 0.6400 0.7100 1.0000 -
P/RPS 0.32 0.42 0.51 0.50 0.53 0.62 0.83 -47.06%
  QoQ % -23.81% -17.65% 2.00% -5.66% -14.52% -25.30% -
  Horiz. % 38.55% 50.60% 61.45% 60.24% 63.86% 74.70% 100.00%
P/EPS 8.38 14.06 12.86 10.07 6.11 7.42 10.68 -14.94%
  QoQ % -40.40% 9.33% 27.71% 64.81% -17.65% -30.52% -
  Horiz. % 78.46% 131.65% 120.41% 94.29% 57.21% 69.48% 100.00%
EY 11.94 7.11 7.78 9.93 16.36 13.48 9.36 17.64%
  QoQ % 67.93% -8.61% -21.65% -39.30% 21.36% 44.02% -
  Horiz. % 127.56% 75.96% 83.12% 106.09% 174.79% 144.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.18 0.23 0.31 0.33 0.36 0.41 0.59 -54.71%
  QoQ % -21.74% -25.81% -6.06% -8.33% -12.20% -30.51% -
  Horiz. % 30.51% 38.98% 52.54% 55.93% 61.02% 69.49% 100.00%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 30/04/09 22/01/09 28/10/08 28/07/08 30/04/08 31/01/08 29/10/07 -
Price 0.4500 0.5000 0.4800 0.5700 0.5500 0.6900 0.9200 -
P/RPS 0.46 0.50 0.45 0.50 0.46 0.61 0.77 -29.09%
  QoQ % -8.00% 11.11% -10.00% 8.70% -24.59% -20.78% -
  Horiz. % 59.74% 64.94% 58.44% 64.94% 59.74% 79.22% 100.00%
P/EPS 11.78 16.74 11.22 9.90 5.25 7.21 9.83 12.83%
  QoQ % -29.63% 49.20% 13.33% 88.57% -27.18% -26.65% -
  Horiz. % 119.84% 170.30% 114.14% 100.71% 53.41% 73.35% 100.00%
EY 8.49 5.97 8.91 10.11 19.04 13.87 10.17 -11.35%
  QoQ % 42.21% -33.00% -11.87% -46.90% 37.27% 36.38% -
  Horiz. % 83.48% 58.70% 87.61% 99.41% 187.22% 136.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.25 0.28 0.27 0.32 0.31 0.40 0.54 -40.18%
  QoQ % -10.71% 3.70% -15.62% 3.23% -22.50% -25.93% -
  Horiz. % 46.30% 51.85% 50.00% 59.26% 57.41% 74.07% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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