Highlights

[EUPE] YoY Quarter Result on 2013-08-31 [#2]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 24-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2014
Quarter 31-Aug-2013  [#2]
Profit Trend QoQ -     174.34%    YoY -     1.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 38,968 22,238 46,669 46,681 40,983 40,973 26,016 6.96%
  YoY % 75.23% -52.35% -0.03% 13.90% 0.02% 57.49% -
  Horiz. % 149.78% 85.48% 179.39% 179.43% 157.53% 157.49% 100.00%
PBT 3,859 1,111 4,111 5,331 6,818 3,113 1,675 14.91%
  YoY % 247.34% -72.97% -22.89% -21.81% 119.02% 85.85% -
  Horiz. % 230.39% 66.33% 245.43% 318.27% 407.04% 185.85% 100.00%
Tax -3,119 -76 -605 -1,279 -2,138 -1,059 -597 31.69%
  YoY % -4,003.95% 87.44% 52.70% 40.18% -101.89% -77.39% -
  Horiz. % 522.45% 12.73% 101.34% 214.24% 358.12% 177.39% 100.00%
NP 740 1,035 3,506 4,052 4,680 2,054 1,078 -6.07%
  YoY % -28.50% -70.48% -13.47% -13.42% 127.85% 90.54% -
  Horiz. % 68.65% 96.01% 325.23% 375.88% 434.14% 190.54% 100.00%
NP to SH -544 1,063 3,544 4,244 4,186 1,202 433 -
  YoY % -151.18% -70.01% -16.49% 1.39% 248.25% 177.60% -
  Horiz. % -125.64% 245.50% 818.48% 980.14% 966.74% 277.60% 100.00%
Tax Rate 80.82 % 6.84 % 14.72 % 23.99 % 31.36 % 34.02 % 35.64 % 14.61%
  YoY % 1,081.58% -53.53% -38.64% -23.50% -7.82% -4.55% -
  Horiz. % 226.77% 19.19% 41.30% 67.31% 87.99% 95.45% 100.00%
Total Cost 38,228 21,203 43,163 42,629 36,303 38,919 24,938 7.37%
  YoY % 80.30% -50.88% 1.25% 17.43% -6.72% 56.06% -
  Horiz. % 153.29% 85.02% 173.08% 170.94% 145.57% 156.06% 100.00%
Net Worth 288,000 285,440 277,760 264,959 254,720 242,957 235,602 3.40%
  YoY % 0.90% 2.76% 4.83% 4.02% 4.84% 3.12% -
  Horiz. % 122.24% 121.15% 117.89% 112.46% 108.11% 103.12% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 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
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 288,000 285,440 277,760 264,959 254,720 242,957 235,602 3.40%
  YoY % 0.90% 2.76% 4.83% 4.02% 4.84% 3.12% -
  Horiz. % 122.24% 121.15% 117.89% 112.46% 108.11% 103.12% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 127,872 127,352 0.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.10% 0.41% -
  Horiz. % 100.51% 100.51% 100.51% 100.51% 100.51% 100.41% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 1.90 % 4.65 % 7.51 % 8.68 % 11.42 % 5.01 % 4.14 % -12.16%
  YoY % -59.14% -38.08% -13.48% -23.99% 127.94% 21.01% -
  Horiz. % 45.89% 112.32% 181.40% 209.66% 275.85% 121.01% 100.00%
ROE -0.19 % 0.37 % 1.28 % 1.60 % 1.64 % 0.49 % 0.18 % -
  YoY % -151.35% -71.09% -20.00% -2.44% 234.69% 172.22% -
  Horiz. % -105.56% 205.56% 711.11% 888.89% 911.11% 272.22% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 30.44 17.37 36.46 36.47 32.02 32.04 20.43 6.87%
  YoY % 75.24% -52.36% -0.03% 13.90% -0.06% 56.83% -
  Horiz. % 149.00% 85.02% 178.46% 178.51% 156.73% 156.83% 100.00%
EPS -0.43 0.83 2.77 3.32 3.27 0.94 0.34 -
  YoY % -151.81% -70.04% -16.57% 1.53% 247.87% 176.47% -
  Horiz. % -126.47% 244.12% 814.71% 976.47% 961.76% 276.47% 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 2.2500 2.2300 2.1700 2.0700 1.9900 1.9000 1.8500 3.31%
  YoY % 0.90% 2.76% 4.83% 4.02% 4.74% 2.70% -
  Horiz. % 121.62% 120.54% 117.30% 111.89% 107.57% 102.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 30.44 17.37 36.46 36.47 32.02 32.01 20.33 6.95%
  YoY % 75.24% -52.36% -0.03% 13.90% 0.03% 57.45% -
  Horiz. % 149.73% 85.44% 179.34% 179.39% 157.50% 157.45% 100.00%
EPS -0.43 0.83 2.77 3.32 3.27 0.94 0.34 -
  YoY % -151.81% -70.04% -16.57% 1.53% 247.87% 176.47% -
  Horiz. % -126.47% 244.12% 814.71% 976.47% 961.76% 276.47% 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 2.2500 2.2300 2.1700 2.0700 1.9900 1.8981 1.8406 3.40%
  YoY % 0.90% 2.76% 4.83% 4.02% 4.84% 3.12% -
  Horiz. % 122.24% 121.16% 117.90% 112.46% 108.12% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.8000 0.7600 0.9350 0.6950 0.5500 0.4400 0.5200 -
P/RPS 2.63 4.37 2.56 1.91 1.72 1.37 2.55 0.52%
  YoY % -39.82% 70.70% 34.03% 11.05% 25.55% -46.27% -
  Horiz. % 103.14% 171.37% 100.39% 74.90% 67.45% 53.73% 100.00%
P/EPS -188.24 91.51 33.77 20.96 16.82 46.81 152.94 -
  YoY % -305.70% 170.98% 61.12% 24.61% -64.07% -69.39% -
  Horiz. % -123.08% 59.83% 22.08% 13.70% 11.00% 30.61% 100.00%
EY -0.53 1.09 2.96 4.77 5.95 2.14 0.65 -
  YoY % -148.62% -63.18% -37.95% -19.83% 178.04% 229.23% -
  Horiz. % -81.54% 167.69% 455.38% 733.85% 915.38% 329.23% 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 0.36 0.34 0.43 0.34 0.28 0.23 0.28 4.27%
  YoY % 5.88% -20.93% 26.47% 21.43% 21.74% -17.86% -
  Horiz. % 128.57% 121.43% 153.57% 121.43% 100.00% 82.14% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 20/10/16 22/10/15 23/10/14 24/10/13 18/10/12 25/10/11 25/10/10 -
Price 0.8200 0.8500 0.8700 0.7650 0.5300 0.4200 0.5400 -
P/RPS 2.69 4.89 2.39 2.10 1.66 1.31 2.64 0.31%
  YoY % -44.99% 104.60% 13.81% 26.51% 26.72% -50.38% -
  Horiz. % 101.89% 185.23% 90.53% 79.55% 62.88% 49.62% 100.00%
P/EPS -192.94 102.35 31.42 23.07 16.21 44.68 158.82 -
  YoY % -288.51% 225.75% 36.19% 42.32% -63.72% -71.87% -
  Horiz. % -121.48% 64.44% 19.78% 14.53% 10.21% 28.13% 100.00%
EY -0.52 0.98 3.18 4.33 6.17 2.24 0.63 -
  YoY % -153.06% -69.18% -26.56% -29.82% 175.45% 255.56% -
  Horiz. % -82.54% 155.56% 504.76% 687.30% 979.37% 355.56% 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 0.36 0.38 0.40 0.37 0.27 0.22 0.29 3.67%
  YoY % -5.26% -5.00% 8.11% 37.04% 22.73% -24.14% -
  Horiz. % 124.14% 131.03% 137.93% 127.59% 93.10% 75.86% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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