Highlights

[EUPE] QoQ Cumulative 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 -     -86.20%    YoY -     -42.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 95,219 68,909 36,946 153,625 109,100 76,891 39.23%
  QoQ % 32.61% 38.18% 86.51% -75.95% 40.81% 41.89% -
  Horiz. % 164.22% 123.84% 89.62% 48.05% 199.80% 141.89% 100.00%
PBT 6,882 5,122 4,755 2,763 19,057 14,226 9,215 -17.70%
  QoQ % 34.36% 7.72% 72.10% -85.50% 33.96% 54.38% -
  Horiz. % 74.68% 55.58% 51.60% 29.98% 206.80% 154.38% 100.00%
Tax -1,878 -2,261 -2,012 -914 -5,748 -5,039 -3,225 -30.29%
  QoQ % 16.94% -12.38% -120.13% 84.10% -14.07% -56.25% -
  Horiz. % 58.23% 70.11% 62.39% 28.34% 178.23% 156.25% 100.00%
NP 5,004 2,861 2,743 1,849 13,309 9,187 5,990 -11.31%
  QoQ % 74.90% 4.30% 48.35% -86.11% 44.87% 53.37% -
  Horiz. % 83.54% 47.76% 45.79% 30.87% 222.19% 153.37% 100.00%
NP to SH 4,891 2,861 2,743 1,849 13,402 9,191 5,994 -12.69%
  QoQ % 70.95% 4.30% 48.35% -86.20% 45.82% 53.34% -
  Horiz. % 81.60% 47.73% 45.76% 30.85% 223.59% 153.34% 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 92,358 66,166 35,097 140,316 99,913 70,901 43.06%
  QoQ % 31.30% 39.59% 88.52% -74.99% 40.44% 40.92% -
  Horiz. % 171.04% 130.26% 93.32% 49.50% 197.90% 140.92% 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 % 1.24 % 1.19 % 0.81 % 5.92 % 4.15 % 2.75 % -16.20%
  QoQ % 70.16% 4.20% 46.91% -86.32% 42.65% 50.91% -
  Horiz. % 76.73% 45.09% 43.27% 29.45% 215.27% 150.91% 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 74.55 53.74 28.77 120.02 85.23 60.04 39.26%
  QoQ % 32.29% 38.72% 86.79% -76.03% 40.82% 41.96% -
  Horiz. % 164.26% 124.17% 89.51% 47.92% 199.90% 141.96% 100.00%
EPS 3.82 2.24 2.14 1.44 10.47 7.18 4.68 -12.67%
  QoQ % 70.54% 4.67% 48.61% -86.25% 45.82% 53.42% -
  Horiz. % 81.62% 47.86% 45.73% 30.77% 223.72% 153.42% 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 74.39 53.84 28.86 120.02 85.23 60.07 39.24%
  QoQ % 32.61% 38.17% 86.56% -75.95% 40.82% 41.88% -
  Horiz. % 164.23% 123.84% 89.63% 48.04% 199.80% 141.88% 100.00%
EPS 3.82 2.24 2.14 1.44 10.47 7.18 4.68 -12.67%
  QoQ % 70.54% 4.67% 48.61% -86.25% 45.82% 53.42% -
  Horiz. % 81.62% 47.86% 45.73% 30.77% 223.72% 153.42% 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 0.56 1.02 2.02 0.53 0.83 1.67 -66.80%
  QoQ % -42.86% -45.10% -49.50% 281.13% -36.14% -50.30% -
  Horiz. % 19.16% 33.53% 61.08% 120.96% 31.74% 49.70% 100.00%
P/EPS 8.38 18.75 25.71 40.28 6.11 9.89 21.37 -46.46%
  QoQ % -55.31% -27.07% -36.17% 559.25% -38.22% -53.72% -
  Horiz. % 39.21% 87.74% 120.31% 188.49% 28.59% 46.28% 100.00%
EY 11.94 5.33 3.89 2.48 16.36 10.11 4.68 86.82%
  QoQ % 124.02% 37.02% 56.85% -84.84% 61.82% 116.03% -
  Horiz. % 255.13% 113.89% 83.12% 52.99% 349.57% 216.03% 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 0.67 0.89 1.98 0.46 0.81 1.53 -55.15%
  QoQ % -31.34% -24.72% -55.05% 330.43% -43.21% -47.06% -
  Horiz. % 30.07% 43.79% 58.17% 129.41% 30.07% 52.94% 100.00%
P/EPS 11.78 22.32 22.44 39.58 5.25 9.61 19.66 -28.95%
  QoQ % -47.22% -0.53% -43.30% 653.90% -45.37% -51.12% -
  Horiz. % 59.92% 113.53% 114.14% 201.32% 26.70% 48.88% 100.00%
EY 8.49 4.48 4.46 2.53 19.04 10.41 5.09 40.69%
  QoQ % 89.51% 0.45% 76.28% -86.71% 82.90% 104.52% -
  Horiz. % 166.80% 88.02% 87.62% 49.71% 374.07% 204.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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