Highlights

[EUPE] QoQ Quarter Result on 2014-02-28 [#4]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 25-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2014
Quarter 28-Feb-2014  [#4]
Profit Trend QoQ -     41.69%    YoY -     46.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 40,878 46,669 46,602 50,033 52,705 46,681 36,700 7.45%
  QoQ % -12.41% 0.14% -6.86% -5.07% 12.90% 27.20% -
  Horiz. % 111.38% 127.16% 126.98% 136.33% 143.61% 127.20% 100.00%
PBT 6,866 4,111 1,531 6,079 6,339 5,331 2,709 85.79%
  QoQ % 67.02% 168.52% -74.81% -4.10% 18.91% 96.79% -
  Horiz. % 253.45% 151.75% 56.52% 224.40% 234.00% 196.79% 100.00%
Tax -3,474 -605 -716 -1,284 -2,864 -1,279 -935 139.70%
  QoQ % -474.21% 15.50% 44.24% 55.17% -123.92% -36.79% -
  Horiz. % 371.55% 64.71% 76.58% 137.33% 306.31% 136.79% 100.00%
NP 3,392 3,506 815 4,795 3,475 4,052 1,774 53.99%
  QoQ % -3.25% 330.18% -83.00% 37.99% -14.24% 128.41% -
  Horiz. % 191.21% 197.63% 45.94% 270.29% 195.89% 228.41% 100.00%
NP to SH 3,435 3,544 731 4,595 3,243 4,244 1,547 70.12%
  QoQ % -3.08% 384.82% -84.09% 41.69% -23.59% 174.34% -
  Horiz. % 222.04% 229.09% 47.25% 297.03% 209.63% 274.34% 100.00%
Tax Rate 50.60 % 14.72 % 46.77 % 21.12 % 45.18 % 23.99 % 34.51 % 29.03%
  QoQ % 243.75% -68.53% 121.45% -53.25% 88.33% -30.48% -
  Horiz. % 146.62% 42.65% 135.53% 61.20% 130.92% 69.52% 100.00%
Total Cost 37,486 43,163 45,787 45,238 49,230 42,629 34,926 4.82%
  QoQ % -13.15% -5.73% 1.21% -8.11% 15.48% 22.06% -
  Horiz. % 107.33% 123.58% 131.10% 129.53% 140.96% 122.06% 100.00%
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
  QoQ % 0.92% 1.40% 0.47% 2.40% 0.48% 0.49% -
  Horiz. % 106.31% 105.34% 103.88% 103.40% 100.97% 100.49% 100.00%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 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
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
  QoQ % 0.92% 1.40% 0.47% 2.40% 0.48% 0.49% -
  Horiz. % 106.31% 105.34% 103.88% 103.40% 100.97% 100.49% 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
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 8.30 % 7.51 % 1.75 % 9.58 % 6.59 % 8.68 % 4.83 % 43.42%
  QoQ % 10.52% 329.14% -81.73% 45.37% -24.08% 79.71% -
  Horiz. % 171.84% 155.49% 36.23% 198.34% 136.44% 179.71% 100.00%
ROE 1.23 % 1.28 % 0.27 % 1.69 % 1.22 % 1.60 % 0.59 % 63.12%
  QoQ % -3.91% 374.07% -84.02% 38.52% -23.75% 171.19% -
  Horiz. % 208.47% 216.95% 45.76% 286.44% 206.78% 271.19% 100.00%
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 31.94 36.46 36.41 39.09 41.18 36.47 28.67 7.46%
  QoQ % -12.40% 0.14% -6.86% -5.08% 12.91% 27.21% -
  Horiz. % 111.41% 127.17% 127.00% 136.34% 143.63% 127.21% 100.00%
EPS 2.68 2.77 0.57 3.59 2.53 3.32 1.21 69.83%
  QoQ % -3.25% 385.96% -84.12% 41.90% -23.80% 174.38% -
  Horiz. % 221.49% 228.93% 47.11% 296.69% 209.09% 274.38% 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 2.1900 2.1700 2.1400 2.1300 2.0800 2.0700 2.0600 4.16%
  QoQ % 0.92% 1.40% 0.47% 2.40% 0.48% 0.49% -
  Horiz. % 106.31% 105.34% 103.88% 103.40% 100.97% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 31.94 36.46 36.41 39.09 41.18 36.47 28.67 7.46%
  QoQ % -12.40% 0.14% -6.86% -5.08% 12.91% 27.21% -
  Horiz. % 111.41% 127.17% 127.00% 136.34% 143.63% 127.21% 100.00%
EPS 2.68 2.77 0.57 3.59 2.53 3.32 1.21 69.83%
  QoQ % -3.25% 385.96% -84.12% 41.90% -23.80% 174.38% -
  Horiz. % 221.49% 228.93% 47.11% 296.69% 209.09% 274.38% 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 2.1900 2.1700 2.1400 2.1300 2.0800 2.0700 2.0600 4.16%
  QoQ % 0.92% 1.40% 0.47% 2.40% 0.48% 0.49% -
  Horiz. % 106.31% 105.34% 103.88% 103.40% 100.97% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.8950 0.9350 0.9350 0.7800 0.7250 0.6950 0.8750 -
P/RPS 2.80 2.56 2.57 2.00 1.76 1.91 3.05 -5.54%
  QoQ % 9.38% -0.39% 28.50% 13.64% -7.85% -37.38% -
  Horiz. % 91.80% 83.93% 84.26% 65.57% 57.70% 62.62% 100.00%
P/EPS 33.35 33.77 163.72 21.73 28.62 20.96 72.40 -40.33%
  QoQ % -1.24% -79.37% 653.43% -24.07% 36.55% -71.05% -
  Horiz. % 46.06% 46.64% 226.13% 30.01% 39.53% 28.95% 100.00%
EY 3.00 2.96 0.61 4.60 3.49 4.77 1.38 67.73%
  QoQ % 1.35% 385.25% -86.74% 31.81% -26.83% 245.65% -
  Horiz. % 217.39% 214.49% 44.20% 333.33% 252.90% 345.65% 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 0.41 0.43 0.44 0.37 0.35 0.34 0.42 -1.59%
  QoQ % -4.65% -2.27% 18.92% 5.71% 2.94% -19.05% -
  Horiz. % 97.62% 102.38% 104.76% 88.10% 83.33% 80.95% 100.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 23/01/15 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 -
Price 0.7950 0.8700 1.0400 1.0500 0.7500 0.7650 0.8000 -
P/RPS 2.49 2.39 2.86 2.69 1.82 2.10 2.79 -7.30%
  QoQ % 4.18% -16.43% 6.32% 47.80% -13.33% -24.73% -
  Horiz. % 89.25% 85.66% 102.51% 96.42% 65.23% 75.27% 100.00%
P/EPS 29.62 31.42 182.11 29.25 29.60 23.07 66.19 -41.47%
  QoQ % -5.73% -82.75% 522.60% -1.18% 28.31% -65.15% -
  Horiz. % 44.75% 47.47% 275.13% 44.19% 44.72% 34.85% 100.00%
EY 3.38 3.18 0.55 3.42 3.38 4.33 1.51 71.03%
  QoQ % 6.29% 478.18% -83.92% 1.18% -21.94% 186.75% -
  Horiz. % 223.84% 210.60% 36.42% 226.49% 223.84% 286.75% 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 0.40 0.49 0.49 0.36 0.37 0.39 -5.19%
  QoQ % -10.00% -18.37% 0.00% 36.11% -2.70% -5.13% -
  Horiz. % 92.31% 102.56% 125.64% 125.64% 92.31% 94.87% 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.
 


 

258  331  539  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 HSI-C7K 0.34-0.02 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.17+0.01 
 THHEAVY 0.125+0.005 
 SUPERMX 1.42+0.11 
 TDM 0.32+0.02 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers