[EUPE] QoQ Quarter Result on 2013-08-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 46,602 50,033 52,705 46,681 36,700 31,172 36,937 16.78% QoQ % -6.86% -5.07% 12.90% 27.20% 17.73% -15.61% - Horiz. % 126.17% 135.45% 142.69% 126.38% 99.36% 84.39% 100.00%
PBT 1,531 6,079 6,339 5,331 2,709 5,755 7,461 -65.24% QoQ % -74.81% -4.10% 18.91% 96.79% -52.93% -22.87% - Horiz. % 20.52% 81.48% 84.96% 71.45% 36.31% 77.13% 100.00%
Tax -716 -1,284 -2,864 -1,279 -935 -2,462 -2,309 -54.22% QoQ % 44.24% 55.17% -123.92% -36.79% 62.02% -6.63% - Horiz. % 31.01% 55.61% 124.04% 55.39% 40.49% 106.63% 100.00%
NP 815 4,795 3,475 4,052 1,774 3,293 5,152 -70.78% QoQ % -83.00% 37.99% -14.24% 128.41% -46.13% -36.08% - Horiz. % 15.82% 93.07% 67.45% 78.65% 34.43% 63.92% 100.00%
NP to SH 731 4,595 3,243 4,244 1,547 3,129 4,513 -70.32% QoQ % -84.09% 41.69% -23.59% 174.34% -50.56% -30.67% - Horiz. % 16.20% 101.82% 71.86% 94.04% 34.28% 69.33% 100.00%
Tax Rate 46.77 % 21.12 % 45.18 % 23.99 % 34.51 % 42.78 % 30.95 % 31.72% QoQ % 121.45% -53.25% 88.33% -30.48% -19.33% 38.22% - Horiz. % 151.11% 68.24% 145.98% 77.51% 111.50% 138.22% 100.00%
Total Cost 45,787 45,238 49,230 42,629 34,926 27,879 31,785 27.58% QoQ % 1.21% -8.11% 15.48% 22.06% 25.28% -12.29% - Horiz. % 144.05% 142.32% 154.88% 134.12% 109.88% 87.71% 100.00%
Net Worth 273,920 272,640 266,239 264,959 263,679 262,399 258,559 3.93% QoQ % 0.47% 2.40% 0.48% 0.49% 0.49% 1.49% - Horiz. % 105.94% 105.45% 102.97% 102.48% 101.98% 101.49% 100.00%
Dividend 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 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 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 273,920 272,640 266,239 264,959 263,679 262,399 258,559 3.93% QoQ % 0.47% 2.40% 0.48% 0.49% 0.49% 1.49% - Horiz. % 105.94% 105.45% 102.97% 102.48% 101.98% 101.49% 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 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 1.75 % 9.58 % 6.59 % 8.68 % 4.83 % 10.56 % 13.95 % -74.97% QoQ % -81.73% 45.37% -24.08% 79.71% -54.26% -24.30% - Horiz. % 12.54% 68.67% 47.24% 62.22% 34.62% 75.70% 100.00%
ROE 0.27 % 1.69 % 1.22 % 1.60 % 0.59 % 1.19 % 1.75 % -71.27% QoQ % -84.02% 38.52% -23.75% 171.19% -50.42% -32.00% - Horiz. % 15.43% 96.57% 69.71% 91.43% 33.71% 68.00% 100.00%
Per Share 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 36.41 39.09 41.18 36.47 28.67 24.35 28.86 16.77% QoQ % -6.86% -5.08% 12.91% 27.21% 17.74% -15.63% - Horiz. % 126.16% 135.45% 142.69% 126.37% 99.34% 84.37% 100.00%
EPS 0.57 3.59 2.53 3.32 1.21 2.44 3.53 -70.38% QoQ % -84.12% 41.90% -23.80% 174.38% -50.41% -30.88% - Horiz. % 16.15% 101.70% 71.67% 94.05% 34.28% 69.12% 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 2.1400 2.1300 2.0800 2.0700 2.0600 2.0500 2.0200 3.93% QoQ % 0.47% 2.40% 0.48% 0.49% 0.49% 1.49% - Horiz. % 105.94% 105.45% 102.97% 102.48% 101.98% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 36.41 39.09 41.18 36.47 28.67 24.35 28.86 16.77% QoQ % -6.86% -5.08% 12.91% 27.21% 17.74% -15.63% - Horiz. % 126.16% 135.45% 142.69% 126.37% 99.34% 84.37% 100.00%
EPS 0.57 3.59 2.53 3.32 1.21 2.44 3.53 -70.38% QoQ % -84.12% 41.90% -23.80% 174.38% -50.41% -30.88% - Horiz. % 16.15% 101.70% 71.67% 94.05% 34.28% 69.12% 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 2.1400 2.1300 2.0800 2.0700 2.0600 2.0500 2.0200 3.93% QoQ % 0.47% 2.40% 0.48% 0.49% 0.49% 1.49% - Horiz. % 105.94% 105.45% 102.97% 102.48% 101.98% 101.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.9350 0.7800 0.7250 0.6950 0.8750 0.5200 0.5300 -
P/RPS 2.57 2.00 1.76 1.91 3.05 2.14 1.84 24.98% QoQ % 28.50% 13.64% -7.85% -37.38% 42.52% 16.30% - Horiz. % 139.67% 108.70% 95.65% 103.80% 165.76% 116.30% 100.00%
P/EPS 163.72 21.73 28.62 20.96 72.40 21.27 15.03 392.11% QoQ % 653.43% -24.07% 36.55% -71.05% 240.39% 41.52% - Horiz. % 1,089.29% 144.58% 190.42% 139.45% 481.70% 141.52% 100.00%
EY 0.61 4.60 3.49 4.77 1.38 4.70 6.65 -79.69% QoQ % -86.74% 31.81% -26.83% 245.65% -70.64% -29.32% - Horiz. % 9.17% 69.17% 52.48% 71.73% 20.75% 70.68% 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 0.44 0.37 0.35 0.34 0.42 0.25 0.26 42.06% QoQ % 18.92% 5.71% 2.94% -19.05% 68.00% -3.85% - Horiz. % 169.23% 142.31% 134.62% 130.77% 161.54% 96.15% 100.00%
Price Multiplier on Announcement Date 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 30/04/13 23/01/13 -
Price 1.0400 1.0500 0.7500 0.7650 0.8000 0.6300 0.5650 -
P/RPS 2.86 2.69 1.82 2.10 2.79 2.59 1.96 28.68% QoQ % 6.32% 47.80% -13.33% -24.73% 7.72% 32.14% - Horiz. % 145.92% 137.24% 92.86% 107.14% 142.35% 132.14% 100.00%
P/EPS 182.11 29.25 29.60 23.07 66.19 25.77 16.02 406.32% QoQ % 522.60% -1.18% 28.31% -65.15% 156.85% 60.86% - Horiz. % 1,136.77% 182.58% 184.77% 144.01% 413.17% 160.86% 100.00%
EY 0.55 3.42 3.38 4.33 1.51 3.88 6.24 -80.22% QoQ % -83.92% 1.18% -21.94% 186.75% -61.08% -37.82% - Horiz. % 8.81% 54.81% 54.17% 69.39% 24.20% 62.18% 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 0.49 0.49 0.36 0.37 0.39 0.31 0.28 45.27% QoQ % 0.00% 36.11% -2.70% -5.13% 25.81% 10.71% - Horiz. % 175.00% 175.00% 128.57% 132.14% 139.29% 110.71% 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 - Qrtly Financial Report.pdf 
