Highlights

[EUPE] QoQ Quarter Result on 2010-02-28 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 29-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2010
Quarter 28-Feb-2010  [#4]
Profit Trend QoQ -     107.42%    YoY -     6.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 30,831 26,016 27,199 35,497 24,117 24,725 24,346 17.03%
  QoQ % 18.51% -4.35% -23.38% 47.19% -2.46% 1.56% -
  Horiz. % 126.64% 106.86% 111.72% 145.80% 99.06% 101.56% 100.00%
PBT 2,644 1,675 1,203 2,284 2,148 1,755 859 111.45%
  QoQ % 57.85% 39.24% -47.33% 6.33% 22.39% 104.31% -
  Horiz. % 307.80% 194.99% 140.05% 265.89% 250.06% 204.31% 100.00%
Tax -1,222 -597 -563 225 -768 -750 -627 55.96%
  QoQ % -104.69% -6.04% -350.22% 129.30% -2.40% -19.62% -
  Horiz. % 194.90% 95.22% 89.79% -35.89% 122.49% 119.62% 100.00%
NP 1,422 1,078 640 2,509 1,380 1,005 232 234.55%
  QoQ % 31.91% 68.44% -74.49% 81.81% 37.31% 333.19% -
  Horiz. % 612.93% 464.66% 275.86% 1,081.47% 594.83% 433.19% 100.00%
NP to SH 1,064 433 377 2,153 1,038 337 63 557.13%
  QoQ % 145.73% 14.85% -82.49% 107.42% 208.01% 434.92% -
  Horiz. % 1,688.89% 687.30% 598.41% 3,417.46% 1,647.62% 534.92% 100.00%
Tax Rate 46.22 % 35.64 % 46.80 % -9.85 % 35.75 % 42.74 % 72.99 % -26.24%
  QoQ % 29.69% -23.85% 575.13% -127.55% -16.35% -41.44% -
  Horiz. % 63.32% 48.83% 64.12% -13.49% 48.98% 58.56% 100.00%
Total Cost 29,409 24,938 26,559 32,988 22,737 23,720 24,114 14.14%
  QoQ % 17.93% -6.10% -19.49% 45.09% -4.14% -1.63% -
  Horiz. % 121.96% 103.42% 110.14% 136.80% 94.29% 98.37% 100.00%
Net Worth 237,156 235,602 239,200 235,804 233,229 234,603 228,059 2.64%
  QoQ % 0.66% -1.50% 1.44% 1.10% -0.59% 2.87% -
  Horiz. % 103.99% 103.31% 104.88% 103.40% 102.27% 102.87% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 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
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 237,156 235,602 239,200 235,804 233,229 234,603 228,059 2.64%
  QoQ % 0.66% -1.50% 1.44% 1.10% -0.59% 2.87% -
  Horiz. % 103.99% 103.31% 104.88% 103.40% 102.27% 102.87% 100.00%
NOSH 128,192 127,352 130,000 128,154 128,148 129,615 125,999 1.16%
  QoQ % 0.66% -2.04% 1.44% 0.01% -1.13% 2.87% -
  Horiz. % 101.74% 101.07% 103.17% 101.71% 101.70% 102.87% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 4.61 % 4.14 % 2.35 % 7.07 % 5.72 % 4.06 % 0.95 % 186.35%
  QoQ % 11.35% 76.17% -66.76% 23.60% 40.89% 327.37% -
  Horiz. % 485.26% 435.79% 247.37% 744.21% 602.11% 427.37% 100.00%
ROE 0.45 % 0.18 % 0.16 % 0.91 % 0.45 % 0.14 % 0.03 % 507.22%
  QoQ % 150.00% 12.50% -82.42% 102.22% 221.43% 366.67% -
  Horiz. % 1,500.00% 600.00% 533.33% 3,033.33% 1,500.00% 466.67% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 24.05 20.43 20.92 27.70 18.82 19.08 19.32 15.70%
  QoQ % 17.72% -2.34% -24.48% 47.18% -1.36% -1.24% -
  Horiz. % 124.48% 105.75% 108.28% 143.37% 97.41% 98.76% 100.00%
EPS 0.83 0.34 0.29 1.68 0.81 0.26 0.05 549.63%
  QoQ % 144.12% 17.24% -82.74% 107.41% 211.54% 420.00% -
  Horiz. % 1,660.00% 680.00% 580.00% 3,360.00% 1,620.00% 520.00% 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 1.8500 1.8500 1.8400 1.8400 1.8200 1.8100 1.8100 1.47%
  QoQ % 0.00% 0.54% 0.00% 1.10% 0.55% 0.00% -
  Horiz. % 102.21% 102.21% 101.66% 101.66% 100.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 24.09 20.33 21.25 27.73 18.84 19.32 19.02 17.05%
  QoQ % 18.49% -4.33% -23.37% 47.19% -2.48% 1.58% -
  Horiz. % 126.66% 106.89% 111.72% 145.79% 99.05% 101.58% 100.00%
EPS 0.83 0.34 0.29 1.68 0.81 0.26 0.05 549.63%
  QoQ % 144.12% 17.24% -82.74% 107.41% 211.54% 420.00% -
  Horiz. % 1,660.00% 680.00% 580.00% 3,360.00% 1,620.00% 520.00% 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 1.8528 1.8406 1.8688 1.8422 1.8221 1.8328 1.7817 2.64%
  QoQ % 0.66% -1.51% 1.44% 1.10% -0.58% 2.87% -
  Horiz. % 103.99% 103.31% 104.89% 103.40% 102.27% 102.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.5300 0.5200 0.4900 0.5100 0.5000 0.4800 0.4100 -
P/RPS 2.20 2.55 2.34 1.84 2.66 2.52 2.12 2.50%
  QoQ % -13.73% 8.97% 27.17% -30.83% 5.56% 18.87% -
  Horiz. % 103.77% 120.28% 110.38% 86.79% 125.47% 118.87% 100.00%
P/EPS 63.86 152.94 168.97 30.36 61.73 184.62 820.00 -81.74%
  QoQ % -58.25% -9.49% 456.55% -50.82% -66.56% -77.49% -
  Horiz. % 7.79% 18.65% 20.61% 3.70% 7.53% 22.51% 100.00%
EY 1.57 0.65 0.59 3.29 1.62 0.54 0.12 454.37%
  QoQ % 141.54% 10.17% -82.07% 103.09% 200.00% 350.00% -
  Horiz. % 1,308.33% 541.67% 491.67% 2,741.67% 1,350.00% 450.00% 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 0.29 0.28 0.27 0.28 0.27 0.27 0.23 16.69%
  QoQ % 3.57% 3.70% -3.57% 3.70% 0.00% 17.39% -
  Horiz. % 126.09% 121.74% 117.39% 121.74% 117.39% 117.39% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 31/01/11 25/10/10 29/07/10 29/04/10 20/01/10 22/10/09 24/07/09 -
Price 0.5200 0.5400 0.5400 0.5100 0.4600 0.4500 0.4800 -
P/RPS 2.16 2.64 2.58 1.84 2.44 2.36 2.48 -8.79%
  QoQ % -18.18% 2.33% 40.22% -24.59% 3.39% -4.84% -
  Horiz. % 87.10% 106.45% 104.03% 74.19% 98.39% 95.16% 100.00%
P/EPS 62.65 158.82 186.21 30.36 56.79 173.08 960.00 -83.76%
  QoQ % -60.55% -14.71% 513.34% -46.54% -67.19% -81.97% -
  Horiz. % 6.53% 16.54% 19.40% 3.16% 5.92% 18.03% 100.00%
EY 1.60 0.63 0.54 3.29 1.76 0.58 0.10 533.89%
  QoQ % 153.97% 16.67% -83.59% 86.93% 203.45% 480.00% -
  Horiz. % 1,600.00% 630.00% 540.00% 3,290.00% 1,760.00% 580.00% 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 0.29 0.29 0.28 0.25 0.25 0.27 2.45%
  QoQ % -3.45% 0.00% 3.57% 12.00% 0.00% -7.41% -
  Horiz. % 103.70% 107.41% 107.41% 103.70% 92.59% 92.59% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers