Highlights

[EUPE] QoQ Cumulative Quarter Result on 2012-02-29 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 30-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2012
Quarter 29-Feb-2012  [#4]
Profit Trend QoQ -     65.23%    YoY -     56.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 115,419 78,482 37,499 143,052 107,179 75,260 34,287 124.12%
  QoQ % 47.06% 109.29% -73.79% 33.47% 42.41% 119.50% -
  Horiz. % 336.63% 228.90% 109.37% 417.22% 312.59% 219.50% 100.00%
PBT 19,300 11,839 5,021 13,700 10,346 5,711 2,598 279.34%
  QoQ % 63.02% 135.79% -63.35% 32.42% 81.16% 119.82% -
  Horiz. % 742.88% 455.70% 193.26% 527.33% 398.23% 219.82% 100.00%
Tax -5,878 -3,569 -1,431 -4,500 -3,358 -2,037 -978 229.49%
  QoQ % -64.70% -149.41% 68.20% -34.01% -64.85% -108.28% -
  Horiz. % 601.02% 364.93% 146.32% 460.12% 343.35% 208.28% 100.00%
NP 13,422 8,270 3,590 9,200 6,988 3,674 1,620 307.88%
  QoQ % 62.30% 130.36% -60.98% 31.65% 90.20% 126.79% -
  Horiz. % 828.52% 510.49% 221.60% 567.90% 431.36% 226.79% 100.00%
NP to SH 11,742 7,229 3,043 7,771 4,703 2,245 1,043 400.10%
  QoQ % 62.43% 137.56% -60.84% 65.23% 109.49% 115.24% -
  Horiz. % 1,125.79% 693.10% 291.75% 745.06% 450.91% 215.24% 100.00%
Tax Rate 30.46 % 30.15 % 28.50 % 32.85 % 32.46 % 35.67 % 37.64 % -13.13%
  QoQ % 1.03% 5.79% -13.24% 1.20% -9.00% -5.23% -
  Horiz. % 80.92% 80.10% 75.72% 87.27% 86.24% 94.77% 100.00%
Total Cost 101,997 70,212 33,909 133,852 100,191 71,586 32,667 113.18%
  QoQ % 45.27% 107.06% -74.67% 33.60% 39.96% 119.14% -
  Horiz. % 312.23% 214.93% 103.80% 409.75% 306.70% 219.14% 100.00%
Net Worth 258,559 254,720 249,600 247,039 244,761 243,742 243,366 4.11%
  QoQ % 1.51% 2.05% 1.04% 0.93% 0.42% 0.15% -
  Horiz. % 106.24% 104.67% 102.56% 101.51% 100.57% 100.15% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 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
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 258,559 254,720 249,600 247,039 244,761 243,742 243,366 4.11%
  QoQ % 1.51% 2.05% 1.04% 0.93% 0.42% 0.15% -
  Horiz. % 106.24% 104.67% 102.56% 101.51% 100.57% 100.15% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,147 128,285 128,765 -0.40%
  QoQ % 0.00% 0.00% 0.00% -0.11% -0.11% -0.37% -
  Horiz. % 99.41% 99.41% 99.41% 99.41% 99.52% 99.63% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 11.63 % 10.54 % 9.57 % 6.43 % 6.52 % 4.88 % 4.72 % 82.13%
  QoQ % 10.34% 10.14% 48.83% -1.38% 33.61% 3.39% -
  Horiz. % 246.40% 223.31% 202.75% 136.23% 138.14% 103.39% 100.00%
ROE 4.54 % 2.84 % 1.22 % 3.15 % 1.92 % 0.92 % 0.43 % 379.21%
  QoQ % 59.86% 132.79% -61.27% 64.06% 108.70% 113.95% -
  Horiz. % 1,055.81% 660.47% 283.72% 732.56% 446.51% 213.95% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 90.17 61.31 29.30 111.76 83.64 58.67 26.63 124.99%
  QoQ % 47.07% 109.25% -73.78% 33.62% 42.56% 120.32% -
  Horiz. % 338.60% 230.23% 110.03% 419.68% 314.08% 220.32% 100.00%
EPS 9.17 5.65 2.38 6.07 3.67 1.75 0.81 401.96%
  QoQ % 62.30% 137.39% -60.79% 65.40% 109.71% 116.05% -
  Horiz. % 1,132.10% 697.53% 293.83% 749.38% 453.09% 216.05% 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 2.0200 1.9900 1.9500 1.9300 1.9100 1.9000 1.8900 4.52%
  QoQ % 1.51% 2.05% 1.04% 1.05% 0.53% 0.53% -
  Horiz. % 106.88% 105.29% 103.17% 102.12% 101.06% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 90.17 61.31 29.30 111.76 83.73 58.80 26.79 124.10%
  QoQ % 47.07% 109.25% -73.78% 33.48% 42.40% 119.48% -
  Horiz. % 336.58% 228.85% 109.37% 417.17% 312.54% 219.48% 100.00%
EPS 9.17 5.65 2.38 6.07 3.67 1.75 0.81 401.96%
  QoQ % 62.30% 137.39% -60.79% 65.40% 109.71% 116.05% -
  Horiz. % 1,132.10% 697.53% 293.83% 749.38% 453.09% 216.05% 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 2.0200 1.9900 1.9500 1.9300 1.9122 1.9042 1.9013 4.11%
  QoQ % 1.51% 2.05% 1.04% 0.93% 0.42% 0.15% -
  Horiz. % 106.24% 104.67% 102.56% 101.51% 100.57% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.5300 0.5500 0.5200 0.5200 0.4300 0.4400 0.5000 -
P/RPS 0.59 0.90 1.77 0.47 0.51 0.75 1.88 -53.72%
  QoQ % -34.44% -49.15% 276.60% -7.84% -32.00% -60.11% -
  Horiz. % 31.38% 47.87% 94.15% 25.00% 27.13% 39.89% 100.00%
P/EPS 5.78 9.74 21.87 8.57 11.72 25.14 61.73 -79.29%
  QoQ % -40.66% -55.46% 155.19% -26.88% -53.38% -59.27% -
  Horiz. % 9.36% 15.78% 35.43% 13.88% 18.99% 40.73% 100.00%
EY 17.31 10.27 4.57 11.68 8.53 3.98 1.62 383.04%
  QoQ % 68.55% 124.73% -60.87% 36.93% 114.32% 145.68% -
  Horiz. % 1,068.52% 633.95% 282.10% 720.99% 526.54% 245.68% 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 0.26 0.28 0.27 0.27 0.23 0.23 0.26 -
  QoQ % -7.14% 3.70% 0.00% 17.39% 0.00% -11.54% -
  Horiz. % 100.00% 107.69% 103.85% 103.85% 88.46% 88.46% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 -
Price 0.5650 0.5300 0.5000 0.5100 0.5200 0.4200 0.4800 -
P/RPS 0.63 0.86 1.71 0.46 0.62 0.72 1.80 -50.24%
  QoQ % -26.74% -49.71% 271.74% -25.81% -13.89% -60.00% -
  Horiz. % 35.00% 47.78% 95.00% 25.56% 34.44% 40.00% 100.00%
P/EPS 6.16 9.38 21.03 8.40 14.17 24.00 59.26 -77.80%
  QoQ % -34.33% -55.40% 150.36% -40.72% -40.96% -59.50% -
  Horiz. % 10.39% 15.83% 35.49% 14.17% 23.91% 40.50% 100.00%
EY 16.24 10.66 4.75 11.90 7.06 4.17 1.69 350.14%
  QoQ % 52.35% 124.42% -60.08% 68.56% 69.30% 146.75% -
  Horiz. % 960.95% 630.77% 281.07% 704.14% 417.75% 246.75% 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 0.28 0.27 0.26 0.26 0.27 0.22 0.25 7.83%
  QoQ % 3.70% 3.85% 0.00% -3.70% 22.73% -12.00% -
  Horiz. % 112.00% 108.00% 104.00% 104.00% 108.00% 88.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

461  415  510  791 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.015 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.49+0.30 
 AIRASIA 0.845+0.02 
 K1 0.49+0.045 
 BCMALL 0.285+0.025 
 HLT 0.855+0.16 
 HLT-WA 0.56+0.12 

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