[EUPE] QoQ Cumulative Quarter Result on 2011-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 143,052 107,179 75,260 34,287 124,166 84,046 53,215 93.45% QoQ % 33.47% 42.41% 119.50% -72.39% 47.74% 57.94% - Horiz. % 268.82% 201.41% 141.43% 64.43% 233.33% 157.94% 100.00%
PBT 13,700 10,346 5,711 2,598 10,753 5,522 2,878 183.25% QoQ % 32.42% 81.16% 119.82% -75.84% 94.73% 91.87% - Horiz. % 476.03% 359.49% 198.44% 90.27% 373.63% 191.87% 100.00%
Tax -4,500 -3,358 -2,037 -978 -4,008 -2,382 -1,160 147.09% QoQ % -34.01% -64.85% -108.28% 75.60% -68.26% -105.34% - Horiz. % 387.93% 289.48% 175.60% 84.31% 345.52% 205.34% 100.00%
NP 9,200 6,988 3,674 1,620 6,745 3,140 1,718 206.40% QoQ % 31.65% 90.20% 126.79% -75.98% 114.81% 82.77% - Horiz. % 535.51% 406.75% 213.85% 94.30% 392.61% 182.77% 100.00%
NP to SH 7,771 4,703 2,245 1,043 4,980 1,875 810 352.13% QoQ % 65.23% 109.49% 115.24% -79.06% 165.60% 131.48% - Horiz. % 959.38% 580.62% 277.16% 128.77% 614.81% 231.48% 100.00%
Tax Rate 32.85 % 32.46 % 35.67 % 37.64 % 37.27 % 43.14 % 40.31 % -12.76% QoQ % 1.20% -9.00% -5.23% 0.99% -13.61% 7.02% - Horiz. % 81.49% 80.53% 88.49% 93.38% 92.46% 107.02% 100.00%
Total Cost 133,852 100,191 71,586 32,667 117,421 80,906 51,497 89.15% QoQ % 33.60% 39.96% 119.14% -72.18% 45.13% 57.11% - Horiz. % 259.92% 194.56% 139.01% 63.43% 228.02% 157.11% 100.00%
Net Worth 247,039 244,761 243,742 243,366 240,704 237,585 237,857 2.56% QoQ % 0.93% 0.42% 0.15% 1.11% 1.31% -0.11% - Horiz. % 103.86% 102.90% 102.47% 102.32% 101.20% 99.89% 100.00%
Dividend 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 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 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 247,039 244,761 243,742 243,366 240,704 237,585 237,857 2.56% QoQ % 0.93% 0.42% 0.15% 1.11% 1.31% -0.11% - Horiz. % 103.86% 102.90% 102.47% 102.32% 101.20% 99.89% 100.00%
NOSH 128,000 128,147 128,285 128,765 128,034 128,424 128,571 -0.30% QoQ % -0.11% -0.11% -0.37% 0.57% -0.30% -0.11% - Horiz. % 99.56% 99.67% 99.78% 100.15% 99.58% 99.89% 100.00%
Ratio Analysis 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 6.43 % 6.52 % 4.88 % 4.72 % 5.43 % 3.74 % 3.23 % 58.31% QoQ % -1.38% 33.61% 3.39% -13.08% 45.19% 15.79% - Horiz. % 199.07% 201.86% 151.08% 146.13% 168.11% 115.79% 100.00%
ROE 3.15 % 1.92 % 0.92 % 0.43 % 2.07 % 0.79 % 0.34 % 341.72% QoQ % 64.06% 108.70% 113.95% -79.23% 162.03% 132.35% - Horiz. % 926.47% 564.71% 270.59% 126.47% 608.82% 232.35% 100.00%
Per Share 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 111.76 83.64 58.67 26.63 96.98 65.44 41.39 94.02% QoQ % 33.62% 42.56% 120.32% -72.54% 48.20% 58.11% - Horiz. % 270.02% 202.08% 141.75% 64.34% 234.31% 158.11% 100.00%
EPS 6.07 3.67 1.75 0.81 3.89 1.46 0.63 353.42% QoQ % 65.40% 109.71% 116.05% -79.18% 166.44% 131.75% - Horiz. % 963.49% 582.54% 277.78% 128.57% 617.46% 231.75% 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 1.9300 1.9100 1.9000 1.8900 1.8800 1.8500 1.8500 2.87% QoQ % 1.05% 0.53% 0.53% 0.53% 1.62% 0.00% - Horiz. % 104.32% 103.24% 102.70% 102.16% 101.62% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 111.76 83.73 58.80 26.79 97.00 65.66 41.57 93.46% QoQ % 33.48% 42.40% 119.48% -72.38% 47.73% 57.95% - Horiz. % 268.85% 201.42% 141.45% 64.45% 233.34% 157.95% 100.00%
EPS 6.07 3.67 1.75 0.81 3.89 1.46 0.63 353.42% QoQ % 65.40% 109.71% 116.05% -79.18% 166.44% 131.75% - Horiz. % 963.49% 582.54% 277.78% 128.57% 617.46% 231.75% 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 1.9300 1.9122 1.9042 1.9013 1.8805 1.8561 1.8583 2.56% QoQ % 0.93% 0.42% 0.15% 1.11% 1.31% -0.12% - Horiz. % 103.86% 102.90% 102.47% 102.31% 101.19% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.5200 0.4300 0.4400 0.5000 0.5000 0.5300 0.5200 -
P/RPS 0.47 0.51 0.75 1.88 0.52 0.81 1.26 -48.21% QoQ % -7.84% -32.00% -60.11% 261.54% -35.80% -35.71% - Horiz. % 37.30% 40.48% 59.52% 149.21% 41.27% 64.29% 100.00%
P/EPS 8.57 11.72 25.14 61.73 12.85 36.30 82.54 -77.94% QoQ % -26.88% -53.38% -59.27% 380.39% -64.60% -56.02% - Horiz. % 10.38% 14.20% 30.46% 74.79% 15.57% 43.98% 100.00%
EY 11.68 8.53 3.98 1.62 7.78 2.75 1.21 353.98% QoQ % 36.93% 114.32% 145.68% -79.18% 182.91% 127.27% - Horiz. % 965.29% 704.96% 328.93% 133.88% 642.98% 227.27% 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 0.27 0.23 0.23 0.26 0.27 0.29 0.28 -2.40% QoQ % 17.39% 0.00% -11.54% -3.70% -6.90% 3.57% - Horiz. % 96.43% 82.14% 82.14% 92.86% 96.43% 103.57% 100.00%
Price Multiplier on Announcement Date 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 31/01/11 25/10/10 -
Price 0.5100 0.5200 0.4200 0.4800 0.5300 0.5200 0.5400 -
P/RPS 0.46 0.62 0.72 1.80 0.55 0.79 1.30 -50.00% QoQ % -25.81% -13.89% -60.00% 227.27% -30.38% -39.23% - Horiz. % 35.38% 47.69% 55.38% 138.46% 42.31% 60.77% 100.00%
P/EPS 8.40 14.17 24.00 59.26 13.63 35.62 85.71 -78.77% QoQ % -40.72% -40.96% -59.50% 334.78% -61.73% -58.44% - Horiz. % 9.80% 16.53% 28.00% 69.14% 15.90% 41.56% 100.00%
EY 11.90 7.06 4.17 1.69 7.34 2.81 1.17 370.10% QoQ % 68.56% 69.30% 146.75% -76.98% 161.21% 140.17% - Horiz. % 1,017.09% 603.42% 356.41% 144.44% 627.35% 240.17% 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 0.27 0.22 0.25 0.28 0.28 0.29 -7.03% QoQ % -3.70% 22.73% -12.00% -10.71% 0.00% -3.45% - Horiz. % 89.66% 93.10% 75.86% 86.21% 96.55% 96.55% 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.
Comment
eupe Q1 2012 Announcement.pdf 
