Highlights

[EUPE] YoY Quarter Result on 2009-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2010
Quarter 31-Aug-2009  [#2]
Profit Trend QoQ -     434.92%    YoY -     -62.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 40,983 40,973 26,016 24,725 31,963 34,687 36,900 1.76%
  YoY % 0.02% 57.49% 5.22% -22.64% -7.85% -6.00% -
  Horiz. % 111.07% 111.04% 70.50% 67.01% 86.62% 94.00% 100.00%
PBT 6,818 3,113 1,675 1,755 1,992 4,574 3,047 14.35%
  YoY % 119.02% 85.85% -4.56% -11.90% -56.45% 50.11% -
  Horiz. % 223.76% 102.17% 54.97% 57.60% 65.38% 150.11% 100.00%
Tax -2,138 -1,059 -597 -750 -1,098 -1,780 -999 13.51%
  YoY % -101.89% -77.39% 20.40% 31.69% 38.31% -78.18% -
  Horiz. % 214.01% 106.01% 59.76% 75.08% 109.91% 178.18% 100.00%
NP 4,680 2,054 1,078 1,005 894 2,794 2,048 14.75%
  YoY % 127.85% 90.54% 7.26% 12.42% -68.00% 36.43% -
  Horiz. % 228.52% 100.29% 52.64% 49.07% 43.65% 136.43% 100.00%
NP to SH 4,186 1,202 433 337 895 2,801 2,048 12.64%
  YoY % 248.25% 177.60% 28.49% -62.35% -68.05% 36.77% -
  Horiz. % 204.39% 58.69% 21.14% 16.46% 43.70% 136.77% 100.00%
Tax Rate 31.36 % 34.02 % 35.64 % 42.74 % 55.12 % 38.92 % 32.79 % -0.74%
  YoY % -7.82% -4.55% -16.61% -22.46% 41.62% 18.69% -
  Horiz. % 95.64% 103.75% 108.69% 130.34% 168.10% 118.69% 100.00%
Total Cost 36,303 38,919 24,938 23,720 31,069 31,893 34,852 0.68%
  YoY % -6.72% 56.06% 5.13% -23.65% -2.58% -8.49% -
  Horiz. % 104.16% 111.67% 71.55% 68.06% 89.15% 91.51% 100.00%
Net Worth 254,720 242,957 235,602 234,603 230,142 217,429 203,520 3.81%
  YoY % 4.84% 3.12% 0.43% 1.94% 5.85% 6.83% -
  Horiz. % 125.16% 119.38% 115.76% 115.27% 113.08% 106.83% 100.00%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 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
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 254,720 242,957 235,602 234,603 230,142 217,429 203,520 3.81%
  YoY % 4.84% 3.12% 0.43% 1.94% 5.85% 6.83% -
  Horiz. % 125.16% 119.38% 115.76% 115.27% 113.08% 106.83% 100.00%
NOSH 128,000 127,872 127,352 129,615 127,857 127,899 127,999 0.00%
  YoY % 0.10% 0.41% -1.75% 1.38% -0.03% -0.08% -
  Horiz. % 100.00% 99.90% 99.49% 101.26% 99.89% 99.92% 100.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 11.42 % 5.01 % 4.14 % 4.06 % 2.80 % 8.05 % 5.55 % 12.77%
  YoY % 127.94% 21.01% 1.97% 45.00% -65.22% 45.05% -
  Horiz. % 205.77% 90.27% 74.59% 73.15% 50.45% 145.05% 100.00%
ROE 1.64 % 0.49 % 0.18 % 0.14 % 0.39 % 1.29 % 1.01 % 8.41%
  YoY % 234.69% 172.22% 28.57% -64.10% -69.77% 27.72% -
  Horiz. % 162.38% 48.51% 17.82% 13.86% 38.61% 127.72% 100.00%
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 32.02 32.04 20.43 19.08 25.00 27.12 28.83 1.76%
  YoY % -0.06% 56.83% 7.08% -23.68% -7.82% -5.93% -
  Horiz. % 111.06% 111.13% 70.86% 66.18% 86.72% 94.07% 100.00%
EPS 3.27 0.94 0.34 0.26 0.70 2.19 1.60 12.64%
  YoY % 247.87% 176.47% 30.77% -62.86% -68.04% 36.88% -
  Horiz. % 204.38% 58.75% 21.25% 16.25% 43.75% 136.88% 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 1.9900 1.9000 1.8500 1.8100 1.8000 1.7000 1.5900 3.81%
  YoY % 4.74% 2.70% 2.21% 0.56% 5.88% 6.92% -
  Horiz. % 125.16% 119.50% 116.35% 113.84% 113.21% 106.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 32.02 32.01 20.33 19.32 24.97 27.10 28.83 1.76%
  YoY % 0.03% 57.45% 5.23% -22.63% -7.86% -6.00% -
  Horiz. % 111.06% 111.03% 70.52% 67.01% 86.61% 94.00% 100.00%
EPS 3.27 0.94 0.34 0.26 0.70 2.19 1.60 12.64%
  YoY % 247.87% 176.47% 30.77% -62.86% -68.04% 36.88% -
  Horiz. % 204.38% 58.75% 21.25% 16.25% 43.75% 136.88% 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 1.9900 1.8981 1.8406 1.8328 1.7980 1.6987 1.5900 3.81%
  YoY % 4.84% 3.12% 0.43% 1.94% 5.85% 6.84% -
  Horiz. % 125.16% 119.38% 115.76% 115.27% 113.08% 106.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.5500 0.4400 0.5200 0.4800 0.5500 1.0000 0.4200 -
P/RPS 1.72 1.37 2.55 2.52 2.20 3.69 1.46 2.77%
  YoY % 25.55% -46.27% 1.19% 14.55% -40.38% 152.74% -
  Horiz. % 117.81% 93.84% 174.66% 172.60% 150.68% 252.74% 100.00%
P/EPS 16.82 46.81 152.94 184.62 78.57 45.66 26.25 -7.14%
  YoY % -64.07% -69.39% -17.16% 134.98% 72.08% 73.94% -
  Horiz. % 64.08% 178.32% 582.63% 703.31% 299.31% 173.94% 100.00%
EY 5.95 2.14 0.65 0.54 1.27 2.19 3.81 7.71%
  YoY % 178.04% 229.23% 20.37% -57.48% -42.01% -42.52% -
  Horiz. % 156.17% 56.17% 17.06% 14.17% 33.33% 57.48% 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 0.28 0.23 0.28 0.27 0.31 0.59 0.26 1.24%
  YoY % 21.74% -17.86% 3.70% -12.90% -47.46% 126.92% -
  Horiz. % 107.69% 88.46% 107.69% 103.85% 119.23% 226.92% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 18/10/12 25/10/11 25/10/10 22/10/09 28/10/08 29/10/07 19/10/06 -
Price 0.5300 0.4200 0.5400 0.4500 0.4800 0.9200 0.4100 -
P/RPS 1.66 1.31 2.64 2.36 1.92 3.39 1.42 2.63%
  YoY % 26.72% -50.38% 11.86% 22.92% -43.36% 138.73% -
  Horiz. % 116.90% 92.25% 185.92% 166.20% 135.21% 238.73% 100.00%
P/EPS 16.21 44.68 158.82 173.08 68.57 42.01 25.63 -7.34%
  YoY % -63.72% -71.87% -8.24% 152.41% 63.22% 63.91% -
  Horiz. % 63.25% 174.33% 619.66% 675.30% 267.54% 163.91% 100.00%
EY 6.17 2.24 0.63 0.58 1.46 2.38 3.90 7.94%
  YoY % 175.45% 255.56% 8.62% -60.27% -38.66% -38.97% -
  Horiz. % 158.21% 57.44% 16.15% 14.87% 37.44% 61.03% 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 0.27 0.22 0.29 0.25 0.27 0.54 0.26 0.63%
  YoY % 22.73% -24.14% 16.00% -7.41% -50.00% 107.69% -
  Horiz. % 103.85% 84.62% 111.54% 96.15% 103.85% 207.69% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers