[EUPE] QoQ Quarter Result on 2012-02-29 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 36,937 40,983 37,499 35,873 31,919 40,973 34,287 5.07% QoQ % -9.87% 9.29% 4.53% 12.39% -22.10% 19.50% - Horiz. % 107.73% 119.53% 109.37% 104.63% 93.09% 119.50% 100.00%
PBT 7,461 6,818 5,021 3,354 4,635 3,113 2,598 101.65% QoQ % 9.43% 35.79% 49.70% -27.64% 48.89% 19.82% - Horiz. % 287.18% 262.43% 193.26% 129.10% 178.41% 119.82% 100.00%
Tax -2,309 -2,138 -1,431 -1,142 -1,321 -1,059 -978 77.03% QoQ % -8.00% -49.41% -25.31% 13.55% -24.74% -8.28% - Horiz. % 236.09% 218.61% 146.32% 116.77% 135.07% 108.28% 100.00%
NP 5,152 4,680 3,590 2,212 3,314 2,054 1,620 115.80% QoQ % 10.09% 30.36% 62.30% -33.25% 61.34% 26.79% - Horiz. % 318.02% 288.89% 221.60% 136.54% 204.57% 126.79% 100.00%
NP to SH 4,513 4,186 3,043 1,360 2,458 1,202 1,043 164.83% QoQ % 7.81% 37.56% 123.75% -44.67% 104.49% 15.24% - Horiz. % 432.69% 401.34% 291.75% 130.39% 235.67% 115.24% 100.00%
Tax Rate 30.95 % 31.36 % 28.50 % 34.05 % 28.50 % 34.02 % 37.64 % -12.20% QoQ % -1.31% 10.04% -16.30% 19.47% -16.23% -9.62% - Horiz. % 82.23% 83.32% 75.72% 90.46% 75.72% 90.38% 100.00%
Total Cost 31,785 36,303 33,909 33,661 28,605 38,919 32,667 -1.80% QoQ % -12.45% 7.06% 0.74% 17.68% -26.50% 19.14% - Horiz. % 97.30% 111.13% 103.80% 103.04% 87.57% 119.14% 100.00%
Net Worth 258,559 254,720 249,600 247,039 244,519 242,957 243,366 4.11% QoQ % 1.51% 2.05% 1.04% 1.03% 0.64% -0.17% - Horiz. % 106.24% 104.67% 102.56% 101.51% 100.47% 99.83% 100.00%
Dividend 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 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 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 258,559 254,720 249,600 247,039 244,519 242,957 243,366 4.11% QoQ % 1.51% 2.05% 1.04% 1.03% 0.64% -0.17% - Horiz. % 106.24% 104.67% 102.56% 101.51% 100.47% 99.83% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,020 127,872 128,765 -0.40% QoQ % 0.00% 0.00% 0.00% -0.02% 0.12% -0.69% - Horiz. % 99.41% 99.41% 99.41% 99.41% 99.42% 99.31% 100.00%
Ratio Analysis 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 13.95 % 11.42 % 9.57 % 6.17 % 10.38 % 5.01 % 4.72 % 105.54% QoQ % 22.15% 19.33% 55.11% -40.56% 107.19% 6.14% - Horiz. % 295.55% 241.95% 202.75% 130.72% 219.92% 106.14% 100.00%
ROE 1.75 % 1.64 % 1.22 % 0.55 % 1.01 % 0.49 % 0.43 % 154.25% QoQ % 6.71% 34.43% 121.82% -45.54% 106.12% 13.95% - Horiz. % 406.98% 381.40% 283.72% 127.91% 234.88% 113.95% 100.00%
Per Share 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 28.86 32.02 29.30 28.03 24.93 32.04 26.63 5.49% QoQ % -9.87% 9.28% 4.53% 12.43% -22.19% 20.32% - Horiz. % 108.37% 120.24% 110.03% 105.26% 93.62% 120.32% 100.00%
EPS 3.53 3.27 2.38 1.06 1.92 0.94 0.81 166.09% QoQ % 7.95% 37.39% 124.53% -44.79% 104.26% 16.05% - Horiz. % 435.80% 403.70% 293.83% 130.86% 237.04% 116.05% 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 2.0200 1.9900 1.9500 1.9300 1.9100 1.9000 1.8900 4.52% QoQ % 1.51% 2.05% 1.04% 1.05% 0.53% 0.53% - Horiz. % 106.88% 105.29% 103.17% 102.12% 101.06% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,958 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 28.87 32.03 29.31 28.03 24.94 32.02 26.80 5.07% QoQ % -9.87% 9.28% 4.57% 12.39% -22.11% 19.48% - Horiz. % 107.72% 119.51% 109.37% 104.59% 93.06% 119.48% 100.00%
EPS 3.53 3.27 2.38 1.06 1.92 0.94 0.82 163.93% QoQ % 7.95% 37.39% 124.53% -44.79% 104.26% 14.63% - Horiz. % 430.49% 398.78% 290.24% 129.27% 234.15% 114.63% 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 2.0207 1.9907 1.9506 1.9306 1.9109 1.8987 1.9019 4.11% QoQ % 1.51% 2.06% 1.04% 1.03% 0.64% -0.17% - Horiz. % 106.25% 104.67% 102.56% 101.51% 100.47% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.5300 0.5500 0.5200 0.5200 0.4300 0.4400 0.5000 -
P/RPS 1.84 1.72 1.77 1.86 1.72 1.37 1.88 -1.42% QoQ % 6.98% -2.82% -4.84% 8.14% 25.55% -27.13% - Horiz. % 97.87% 91.49% 94.15% 98.94% 91.49% 72.87% 100.00%
P/EPS 15.03 16.82 21.87 48.94 22.40 46.81 61.73 -60.91% QoQ % -10.64% -23.09% -55.31% 118.48% -52.15% -24.17% - Horiz. % 24.35% 27.25% 35.43% 79.28% 36.29% 75.83% 100.00%
EY 6.65 5.95 4.57 2.04 4.47 2.14 1.62 155.71% QoQ % 11.76% 30.20% 124.02% -54.36% 108.88% 32.10% - Horiz. % 410.49% 367.28% 282.10% 125.93% 275.93% 132.10% 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 0.28 0.27 0.27 0.23 0.23 0.26 - QoQ % -7.14% 3.70% 0.00% 17.39% 0.00% -11.54% - Horiz. % 100.00% 107.69% 103.85% 103.85% 88.46% 88.46% 100.00%
Price Multiplier on Announcement Date 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 -
Price 0.5650 0.5300 0.5000 0.5100 0.5200 0.4200 0.4800 -
P/RPS 1.96 1.66 1.71 1.82 2.09 1.31 1.80 5.83% QoQ % 18.07% -2.92% -6.04% -12.92% 59.54% -27.22% - Horiz. % 108.89% 92.22% 95.00% 101.11% 116.11% 72.78% 100.00%
P/EPS 16.02 16.21 21.03 48.00 27.08 44.68 59.26 -58.09% QoQ % -1.17% -22.92% -56.19% 77.25% -39.39% -24.60% - Horiz. % 27.03% 27.35% 35.49% 81.00% 45.70% 75.40% 100.00%
EY 6.24 6.17 4.75 2.08 3.69 2.24 1.69 138.32% QoQ % 1.13% 29.89% 128.37% -43.63% 64.73% 32.54% - Horiz. % 369.23% 365.09% 281.07% 123.08% 218.34% 132.54% 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 0.27 0.26 0.26 0.27 0.22 0.25 7.83% QoQ % 3.70% 3.85% 0.00% -3.70% 22.73% -12.00% - Horiz. % 112.00% 108.00% 104.00% 104.00% 108.00% 88.00% 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
Q4 2012A Announcement.pdf 
