Highlights

[EUPE] YoY Cumulative Quarter Result on 2012-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 26-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2013
Quarter 31-May-2012  [#1]
Profit Trend QoQ -     -60.84%    YoY -     191.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 36,215 46,602 36,700 37,499 34,287 27,199 24,346 6.84%
  YoY % -22.29% 26.98% -2.13% 9.37% 26.06% 11.72% -
  Horiz. % 148.75% 191.42% 150.74% 154.03% 140.83% 111.72% 100.00%
PBT 1,569 1,531 2,709 5,021 2,598 1,203 859 10.56%
  YoY % 2.48% -43.48% -46.05% 93.26% 115.96% 40.05% -
  Horiz. % 182.65% 178.23% 315.37% 584.52% 302.44% 140.05% 100.00%
Tax -840 -716 -935 -1,431 -978 -563 -627 4.99%
  YoY % -17.32% 23.42% 34.66% -46.32% -73.71% 10.21% -
  Horiz. % 133.97% 114.19% 149.12% 228.23% 155.98% 89.79% 100.00%
NP 729 815 1,774 3,590 1,620 640 232 21.01%
  YoY % -10.55% -54.06% -50.58% 121.60% 153.12% 175.86% -
  Horiz. % 314.22% 351.29% 764.66% 1,547.41% 698.28% 275.86% 100.00%
NP to SH 775 731 1,547 3,043 1,043 377 63 51.91%
  YoY % 6.02% -52.75% -49.16% 191.75% 176.66% 498.41% -
  Horiz. % 1,230.16% 1,160.32% 2,455.56% 4,830.16% 1,655.56% 598.41% 100.00%
Tax Rate 53.54 % 46.77 % 34.51 % 28.50 % 37.64 % 46.80 % 72.99 % -5.03%
  YoY % 14.48% 35.53% 21.09% -24.28% -19.57% -35.88% -
  Horiz. % 73.35% 64.08% 47.28% 39.05% 51.57% 64.12% 100.00%
Total Cost 35,486 45,787 34,926 33,909 32,667 26,559 24,114 6.65%
  YoY % -22.50% 31.10% 3.00% 3.80% 23.00% 10.14% -
  Horiz. % 147.16% 189.88% 144.84% 140.62% 135.47% 110.14% 100.00%
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.81%
  YoY % 4.21% 3.88% 5.64% 2.56% 1.74% 4.88% -
  Horiz. % 125.16% 120.11% 115.62% 109.44% 106.71% 104.88% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.81%
  YoY % 4.21% 3.88% 5.64% 2.56% 1.74% 4.88% -
  Horiz. % 125.16% 120.11% 115.62% 109.44% 106.71% 104.88% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,765 130,000 125,999 0.26%
  YoY % 0.00% 0.00% 0.00% -0.59% -0.95% 3.17% -
  Horiz. % 101.59% 101.59% 101.59% 101.59% 102.19% 103.17% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 2.01 % 1.75 % 4.83 % 9.57 % 4.72 % 2.35 % 0.95 % 13.30%
  YoY % 14.86% -63.77% -49.53% 102.75% 100.85% 147.37% -
  Horiz. % 211.58% 184.21% 508.42% 1,007.37% 496.84% 247.37% 100.00%
ROE 0.27 % 0.27 % 0.59 % 1.22 % 0.43 % 0.16 % 0.03 % 44.20%
  YoY % 0.00% -54.24% -51.64% 183.72% 168.75% 433.33% -
  Horiz. % 900.00% 900.00% 1,966.67% 4,066.67% 1,433.33% 533.33% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 28.29 36.41 28.67 29.30 26.63 20.92 19.32 6.56%
  YoY % -22.30% 27.00% -2.15% 10.03% 27.29% 8.28% -
  Horiz. % 146.43% 188.46% 148.40% 151.66% 137.84% 108.28% 100.00%
EPS 0.61 0.57 1.21 2.38 0.81 0.29 0.05 51.70%
  YoY % 7.02% -52.89% -49.16% 193.83% 179.31% 480.00% -
  Horiz. % 1,220.00% 1,140.00% 2,420.00% 4,760.00% 1,620.00% 580.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2300 2.1400 2.0600 1.9500 1.8900 1.8400 1.8100 3.54%
  YoY % 4.21% 3.88% 5.64% 3.17% 2.72% 1.66% -
  Horiz. % 123.20% 118.23% 113.81% 107.73% 104.42% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 28.29 36.41 28.67 29.30 26.79 21.25 19.02 6.84%
  YoY % -22.30% 27.00% -2.15% 9.37% 26.07% 11.72% -
  Horiz. % 148.74% 191.43% 150.74% 154.05% 140.85% 111.72% 100.00%
EPS 0.61 0.57 1.21 2.38 0.81 0.29 0.05 51.70%
  YoY % 7.02% -52.89% -49.16% 193.83% 179.31% 480.00% -
  Horiz. % 1,220.00% 1,140.00% 2,420.00% 4,760.00% 1,620.00% 580.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.2300 2.1400 2.0600 1.9500 1.9013 1.8688 1.7817 3.81%
  YoY % 4.21% 3.88% 5.64% 2.56% 1.74% 4.89% -
  Horiz. % 125.16% 120.11% 115.62% 109.45% 106.71% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.8400 0.9350 0.8750 0.5200 0.5000 0.4900 0.4100 -
P/RPS 2.97 2.57 3.05 1.77 1.88 2.34 2.12 5.78%
  YoY % 15.56% -15.74% 72.32% -5.85% -19.66% 10.38% -
  Horiz. % 140.09% 121.23% 143.87% 83.49% 88.68% 110.38% 100.00%
P/EPS 138.74 163.72 72.40 21.87 61.73 168.97 820.00 -25.62%
  YoY % -15.26% 126.13% 231.05% -64.57% -63.47% -79.39% -
  Horiz. % 16.92% 19.97% 8.83% 2.67% 7.53% 20.61% 100.00%
EY 0.72 0.61 1.38 4.57 1.62 0.59 0.12 34.78%
  YoY % 18.03% -55.80% -69.80% 182.10% 174.58% 391.67% -
  Horiz. % 600.00% 508.33% 1,150.00% 3,808.33% 1,350.00% 491.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.44 0.42 0.27 0.26 0.27 0.23 8.72%
  YoY % -13.64% 4.76% 55.56% 3.85% -3.70% 17.39% -
  Horiz. % 165.22% 191.30% 182.61% 117.39% 113.04% 117.39% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 27/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 -
Price 0.8200 1.0400 0.8000 0.5000 0.4800 0.5400 0.4800 -
P/RPS 2.90 2.86 2.79 1.71 1.80 2.58 2.48 2.64%
  YoY % 1.40% 2.51% 63.16% -5.00% -30.23% 4.03% -
  Horiz. % 116.94% 115.32% 112.50% 68.95% 72.58% 104.03% 100.00%
P/EPS 135.43 182.11 66.19 21.03 59.26 186.21 960.00 -27.84%
  YoY % -25.63% 175.13% 214.74% -64.51% -68.18% -80.60% -
  Horiz. % 14.11% 18.97% 6.89% 2.19% 6.17% 19.40% 100.00%
EY 0.74 0.55 1.51 4.75 1.69 0.54 0.10 39.57%
  YoY % 34.55% -63.58% -68.21% 181.07% 212.96% 440.00% -
  Horiz. % 740.00% 550.00% 1,510.00% 4,750.00% 1,690.00% 540.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.49 0.39 0.26 0.25 0.29 0.27 5.39%
  YoY % -24.49% 25.64% 50.00% 4.00% -13.79% 7.41% -
  Horiz. % 137.04% 181.48% 144.44% 96.30% 92.59% 107.41% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers