Highlights

[EUPE] QoQ Quarter Result on 2013-02-28 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 28-Feb-2013  [#4]
Profit Trend QoQ -     -30.67%    YoY -     130.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 52,705 46,681 36,700 31,172 36,937 40,983 37,499 25.45%
  QoQ % 12.90% 27.20% 17.73% -15.61% -9.87% 9.29% -
  Horiz. % 140.55% 124.49% 97.87% 83.13% 98.50% 109.29% 100.00%
PBT 6,339 5,331 2,709 5,755 7,461 6,818 5,021 16.80%
  QoQ % 18.91% 96.79% -52.93% -22.87% 9.43% 35.79% -
  Horiz. % 126.25% 106.17% 53.95% 114.62% 148.60% 135.79% 100.00%
Tax -2,864 -1,279 -935 -2,462 -2,309 -2,138 -1,431 58.75%
  QoQ % -123.92% -36.79% 62.02% -6.63% -8.00% -49.41% -
  Horiz. % 200.14% 89.38% 65.34% 172.05% 161.36% 149.41% 100.00%
NP 3,475 4,052 1,774 3,293 5,152 4,680 3,590 -2.15%
  QoQ % -14.24% 128.41% -46.13% -36.08% 10.09% 30.36% -
  Horiz. % 96.80% 112.87% 49.42% 91.73% 143.51% 130.36% 100.00%
NP to SH 3,243 4,244 1,547 3,129 4,513 4,186 3,043 4.33%
  QoQ % -23.59% 174.34% -50.56% -30.67% 7.81% 37.56% -
  Horiz. % 106.57% 139.47% 50.84% 102.83% 148.31% 137.56% 100.00%
Tax Rate 45.18 % 23.99 % 34.51 % 42.78 % 30.95 % 31.36 % 28.50 % 35.92%
  QoQ % 88.33% -30.48% -19.33% 38.22% -1.31% 10.04% -
  Horiz. % 158.53% 84.18% 121.09% 150.11% 108.60% 110.04% 100.00%
Total Cost 49,230 42,629 34,926 27,879 31,785 36,303 33,909 28.19%
  QoQ % 15.48% 22.06% 25.28% -12.29% -12.45% 7.06% -
  Horiz. % 145.18% 125.72% 103.00% 82.22% 93.74% 107.06% 100.00%
Net Worth 266,239 264,959 263,679 262,399 258,559 254,720 249,600 4.39%
  QoQ % 0.48% 0.49% 0.49% 1.49% 1.51% 2.05% -
  Horiz. % 106.67% 106.15% 105.64% 105.13% 103.59% 102.05% 100.00%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 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
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 266,239 264,959 263,679 262,399 258,559 254,720 249,600 4.39%
  QoQ % 0.48% 0.49% 0.49% 1.49% 1.51% 2.05% -
  Horiz. % 106.67% 106.15% 105.64% 105.13% 103.59% 102.05% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 6.59 % 8.68 % 4.83 % 10.56 % 13.95 % 11.42 % 9.57 % -22.00%
  QoQ % -24.08% 79.71% -54.26% -24.30% 22.15% 19.33% -
  Horiz. % 68.86% 90.70% 50.47% 110.34% 145.77% 119.33% 100.00%
ROE 1.22 % 1.60 % 0.59 % 1.19 % 1.75 % 1.64 % 1.22 % -
  QoQ % -23.75% 171.19% -50.42% -32.00% 6.71% 34.43% -
  Horiz. % 100.00% 131.15% 48.36% 97.54% 143.44% 134.43% 100.00%
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 41.18 36.47 28.67 24.35 28.86 32.02 29.30 25.45%
  QoQ % 12.91% 27.21% 17.74% -15.63% -9.87% 9.28% -
  Horiz. % 140.55% 124.47% 97.85% 83.11% 98.50% 109.28% 100.00%
EPS 2.53 3.32 1.21 2.44 3.53 3.27 2.38 4.15%
  QoQ % -23.80% 174.38% -50.41% -30.88% 7.95% 37.39% -
  Horiz. % 106.30% 139.50% 50.84% 102.52% 148.32% 137.39% 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 2.0800 2.0700 2.0600 2.0500 2.0200 1.9900 1.9500 4.39%
  QoQ % 0.48% 0.49% 0.49% 1.49% 1.51% 2.05% -
  Horiz. % 106.67% 106.15% 105.64% 105.13% 103.59% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 41.18 36.47 28.67 24.35 28.86 32.02 29.30 25.45%
  QoQ % 12.91% 27.21% 17.74% -15.63% -9.87% 9.28% -
  Horiz. % 140.55% 124.47% 97.85% 83.11% 98.50% 109.28% 100.00%
EPS 2.53 3.32 1.21 2.44 3.53 3.27 2.38 4.15%
  QoQ % -23.80% 174.38% -50.41% -30.88% 7.95% 37.39% -
  Horiz. % 106.30% 139.50% 50.84% 102.52% 148.32% 137.39% 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 2.0800 2.0700 2.0600 2.0500 2.0200 1.9900 1.9500 4.39%
  QoQ % 0.48% 0.49% 0.49% 1.49% 1.51% 2.05% -
  Horiz. % 106.67% 106.15% 105.64% 105.13% 103.59% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.7250 0.6950 0.8750 0.5200 0.5300 0.5500 0.5200 -
P/RPS 1.76 1.91 3.05 2.14 1.84 1.72 1.77 -0.38%
  QoQ % -7.85% -37.38% 42.52% 16.30% 6.98% -2.82% -
  Horiz. % 99.44% 107.91% 172.32% 120.90% 103.95% 97.18% 100.00%
P/EPS 28.62 20.96 72.40 21.27 15.03 16.82 21.87 19.62%
  QoQ % 36.55% -71.05% 240.39% 41.52% -10.64% -23.09% -
  Horiz. % 130.86% 95.84% 331.05% 97.26% 68.72% 76.91% 100.00%
EY 3.49 4.77 1.38 4.70 6.65 5.95 4.57 -16.44%
  QoQ % -26.83% 245.65% -70.64% -29.32% 11.76% 30.20% -
  Horiz. % 76.37% 104.38% 30.20% 102.84% 145.51% 130.20% 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 0.35 0.34 0.42 0.25 0.26 0.28 0.27 18.87%
  QoQ % 2.94% -19.05% 68.00% -3.85% -7.14% 3.70% -
  Horiz. % 129.63% 125.93% 155.56% 92.59% 96.30% 103.70% 100.00%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 -
Price 0.7500 0.7650 0.8000 0.6300 0.5650 0.5300 0.5000 -
P/RPS 1.82 2.10 2.79 2.59 1.96 1.66 1.71 4.24%
  QoQ % -13.33% -24.73% 7.72% 32.14% 18.07% -2.92% -
  Horiz. % 106.43% 122.81% 163.16% 151.46% 114.62% 97.08% 100.00%
P/EPS 29.60 23.07 66.19 25.77 16.02 16.21 21.03 25.57%
  QoQ % 28.31% -65.15% 156.85% 60.86% -1.17% -22.92% -
  Horiz. % 140.75% 109.70% 314.74% 122.54% 76.18% 77.08% 100.00%
EY 3.38 4.33 1.51 3.88 6.24 6.17 4.75 -20.28%
  QoQ % -21.94% 186.75% -61.08% -37.82% 1.13% 29.89% -
  Horiz. % 71.16% 91.16% 31.79% 81.68% 131.37% 129.89% 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 0.36 0.37 0.39 0.31 0.28 0.27 0.26 24.20%
  QoQ % -2.70% -5.13% 25.81% 10.71% 3.70% 3.85% -
  Horiz. % 138.46% 142.31% 150.00% 119.23% 107.69% 103.85% 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.
 


 

228  501  515  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.04 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.265+0.06 
 MYEG 1.12-0.06 
 DSONIC-WA 0.495+0.11 
Partners & Brokers