Highlights

[EUPE] QoQ Cumulative Quarter Result on 2012-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 18-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 31-Aug-2012  [#2]
Profit Trend QoQ -     137.56%    YoY -     222.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 36,700 146,591 115,419 78,482 37,499 143,052 107,179 -51.02%
  QoQ % -74.96% 27.01% 47.06% 109.29% -73.79% 33.47% -
  Horiz. % 34.24% 136.77% 107.69% 73.23% 34.99% 133.47% 100.00%
PBT 2,709 25,055 19,300 11,839 5,021 13,700 10,346 -59.04%
  QoQ % -89.19% 29.82% 63.02% 135.79% -63.35% 32.42% -
  Horiz. % 26.18% 242.17% 186.55% 114.43% 48.53% 132.42% 100.00%
Tax -935 -8,340 -5,878 -3,569 -1,431 -4,500 -3,358 -57.33%
  QoQ % 88.79% -41.88% -64.70% -149.41% 68.20% -34.01% -
  Horiz. % 27.84% 248.36% 175.04% 106.28% 42.61% 134.01% 100.00%
NP 1,774 16,715 13,422 8,270 3,590 9,200 6,988 -59.87%
  QoQ % -89.39% 24.53% 62.30% 130.36% -60.98% 31.65% -
  Horiz. % 25.39% 239.20% 192.07% 118.35% 51.37% 131.65% 100.00%
NP to SH 1,547 14,871 11,742 7,229 3,043 7,771 4,703 -52.32%
  QoQ % -89.60% 26.65% 62.43% 137.56% -60.84% 65.23% -
  Horiz. % 32.89% 316.20% 249.67% 153.71% 64.70% 165.23% 100.00%
Tax Rate 34.51 % 33.29 % 30.46 % 30.15 % 28.50 % 32.85 % 32.46 % 4.16%
  QoQ % 3.66% 9.29% 1.03% 5.79% -13.24% 1.20% -
  Horiz. % 106.32% 102.56% 93.84% 92.88% 87.80% 101.20% 100.00%
Total Cost 34,926 129,876 101,997 70,212 33,909 133,852 100,191 -50.44%
  QoQ % -73.11% 27.33% 45.27% 107.06% -74.67% 33.60% -
  Horiz. % 34.86% 129.63% 101.80% 70.08% 33.84% 133.60% 100.00%
Net Worth 263,679 262,399 258,559 254,720 249,600 247,039 244,761 5.08%
  QoQ % 0.49% 1.49% 1.51% 2.05% 1.04% 0.93% -
  Horiz. % 107.73% 107.21% 105.64% 104.07% 101.98% 100.93% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 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
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 263,679 262,399 258,559 254,720 249,600 247,039 244,761 5.08%
  QoQ % 0.49% 1.49% 1.51% 2.05% 1.04% 0.93% -
  Horiz. % 107.73% 107.21% 105.64% 104.07% 101.98% 100.93% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,147 -0.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.11% -
  Horiz. % 99.89% 99.89% 99.89% 99.89% 99.89% 99.89% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 4.83 % 11.40 % 11.63 % 10.54 % 9.57 % 6.43 % 6.52 % -18.11%
  QoQ % -57.63% -1.98% 10.34% 10.14% 48.83% -1.38% -
  Horiz. % 74.08% 174.85% 178.37% 161.66% 146.78% 98.62% 100.00%
ROE 0.59 % 5.67 % 4.54 % 2.84 % 1.22 % 3.15 % 1.92 % -54.43%
  QoQ % -89.59% 24.89% 59.86% 132.79% -61.27% 64.06% -
  Horiz. % 30.73% 295.31% 236.46% 147.92% 63.54% 164.06% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 28.67 114.52 90.17 61.31 29.30 111.76 83.64 -50.99%
  QoQ % -74.97% 27.00% 47.07% 109.25% -73.78% 33.62% -
  Horiz. % 34.28% 136.92% 107.81% 73.30% 35.03% 133.62% 100.00%
EPS 1.21 11.62 9.17 5.65 2.38 6.07 3.67 -52.24%
  QoQ % -89.59% 26.72% 62.30% 137.39% -60.79% 65.40% -
  Horiz. % 32.97% 316.62% 249.86% 153.95% 64.85% 165.40% 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 2.0600 2.0500 2.0200 1.9900 1.9500 1.9300 1.9100 5.16%
  QoQ % 0.49% 1.49% 1.51% 2.05% 1.04% 1.05% -
  Horiz. % 107.85% 107.33% 105.76% 104.19% 102.09% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 28.67 114.52 90.17 61.31 29.30 111.76 83.73 -51.02%
  QoQ % -74.97% 27.00% 47.07% 109.25% -73.78% 33.48% -
  Horiz. % 34.24% 136.77% 107.69% 73.22% 34.99% 133.48% 100.00%
EPS 1.21 11.62 9.17 5.65 2.38 6.07 3.67 -52.24%
  QoQ % -89.59% 26.72% 62.30% 137.39% -60.79% 65.40% -
  Horiz. % 32.97% 316.62% 249.86% 153.95% 64.85% 165.40% 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 2.0600 2.0500 2.0200 1.9900 1.9500 1.9300 1.9122 5.08%
  QoQ % 0.49% 1.49% 1.51% 2.05% 1.04% 0.93% -
  Horiz. % 107.73% 107.21% 105.64% 104.07% 101.98% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.8750 0.5200 0.5300 0.5500 0.5200 0.5200 0.4300 -
P/RPS 3.05 0.45 0.59 0.90 1.77 0.47 0.51 229.11%
  QoQ % 577.78% -23.73% -34.44% -49.15% 276.60% -7.84% -
  Horiz. % 598.04% 88.24% 115.69% 176.47% 347.06% 92.16% 100.00%
P/EPS 72.40 4.48 5.78 9.74 21.87 8.57 11.72 236.30%
  QoQ % 1,516.07% -22.49% -40.66% -55.46% 155.19% -26.88% -
  Horiz. % 617.75% 38.23% 49.32% 83.11% 186.60% 73.12% 100.00%
EY 1.38 22.34 17.31 10.27 4.57 11.68 8.53 -70.28%
  QoQ % -93.82% 29.06% 68.55% 124.73% -60.87% 36.93% -
  Horiz. % 16.18% 261.90% 202.93% 120.40% 53.58% 136.93% 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 0.42 0.25 0.26 0.28 0.27 0.27 0.23 49.34%
  QoQ % 68.00% -3.85% -7.14% 3.70% 0.00% 17.39% -
  Horiz. % 182.61% 108.70% 113.04% 121.74% 117.39% 117.39% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 -
Price 0.8000 0.6300 0.5650 0.5300 0.5000 0.5100 0.5200 -
P/RPS 2.79 0.55 0.63 0.86 1.71 0.46 0.62 172.32%
  QoQ % 407.27% -12.70% -26.74% -49.71% 271.74% -25.81% -
  Horiz. % 450.00% 88.71% 101.61% 138.71% 275.81% 74.19% 100.00%
P/EPS 66.19 5.42 6.16 9.38 21.03 8.40 14.17 179.17%
  QoQ % 1,121.22% -12.01% -34.33% -55.40% 150.36% -40.72% -
  Horiz. % 467.11% 38.25% 43.47% 66.20% 148.41% 59.28% 100.00%
EY 1.51 18.44 16.24 10.66 4.75 11.90 7.06 -64.20%
  QoQ % -91.81% 13.55% 52.35% 124.42% -60.08% 68.56% -
  Horiz. % 21.39% 261.19% 230.03% 150.99% 67.28% 168.56% 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 0.39 0.31 0.28 0.27 0.26 0.26 0.27 27.75%
  QoQ % 25.81% 10.71% 3.70% 3.85% 0.00% -3.70% -
  Horiz. % 144.44% 114.81% 103.70% 100.00% 96.30% 96.30% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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