[EUPE] YoY Quarter Result on 2019-08-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 79,196 97,509 94,513 38,968 22,238 46,669 46,681 9.21% YoY % -18.78% 3.17% 142.54% 75.23% -52.35% -0.03% - Horiz. % 169.65% 208.88% 202.47% 83.48% 47.64% 99.97% 100.00%
PBT 21,205 26,814 9,555 3,859 1,111 4,111 5,331 25.86% YoY % -20.92% 180.63% 147.60% 247.34% -72.97% -22.89% - Horiz. % 397.77% 502.98% 179.23% 72.39% 20.84% 77.11% 100.00%
Tax -5,306 -7,689 -3,092 -3,119 -76 -605 -1,279 26.75% YoY % 30.99% -148.67% 0.87% -4,003.95% 87.44% 52.70% - Horiz. % 414.86% 601.17% 241.75% 243.86% 5.94% 47.30% 100.00%
NP 15,899 19,125 6,463 740 1,035 3,506 4,052 25.58% YoY % -16.87% 195.92% 773.38% -28.50% -70.48% -13.47% - Horiz. % 392.37% 471.99% 159.50% 18.26% 25.54% 86.53% 100.00%
NP to SH 10,334 8,023 3,862 -544 1,063 3,544 4,244 15.98% YoY % 28.80% 107.74% 809.93% -151.18% -70.01% -16.49% - Horiz. % 243.50% 189.04% 91.00% -12.82% 25.05% 83.51% 100.00%
Tax Rate 25.02 % 28.68 % 32.36 % 80.82 % 6.84 % 14.72 % 23.99 % 0.70% YoY % -12.76% -11.37% -59.96% 1,081.58% -53.53% -38.64% - Horiz. % 104.29% 119.55% 134.89% 336.89% 28.51% 61.36% 100.00%
Total Cost 63,297 78,384 88,050 38,228 21,203 43,163 42,629 6.81% YoY % -19.25% -10.98% 130.33% 80.30% -50.88% 1.25% - Horiz. % 148.48% 183.87% 206.55% 89.68% 49.74% 101.25% 100.00%
Net Worth 337,920 302,079 286,720 288,000 285,440 277,760 264,959 4.14% YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% - Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 100.00%
Dividend 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 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 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 337,920 302,079 286,720 288,000 285,440 277,760 264,959 4.14% YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% - Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 - YoY % 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 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin 20.08 % 19.61 % 6.84 % 1.90 % 4.65 % 7.51 % 8.68 % 15.00% YoY % 2.40% 186.70% 260.00% -59.14% -38.08% -13.48% - Horiz. % 231.34% 225.92% 78.80% 21.89% 53.57% 86.52% 100.00%
ROE 3.06 % 2.66 % 1.35 % -0.19 % 0.37 % 1.28 % 1.60 % 11.41% YoY % 15.04% 97.04% 810.53% -151.35% -71.09% -20.00% - Horiz. % 191.25% 166.25% 84.38% -11.88% 23.12% 80.00% 100.00%
Per Share 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 61.87 76.18 73.84 30.44 17.37 36.46 36.47 9.20% YoY % -18.78% 3.17% 142.58% 75.24% -52.36% -0.03% - Horiz. % 169.65% 208.88% 202.47% 83.47% 47.63% 99.97% 100.00%
EPS 8.07 6.27 3.02 -0.43 0.83 2.77 3.32 15.95% YoY % 28.71% 107.62% 802.33% -151.81% -70.04% -16.57% - Horiz. % 243.07% 188.86% 90.96% -12.95% 25.00% 83.43% 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 2.6400 2.3600 2.2400 2.2500 2.2300 2.1700 2.0700 4.14% YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% - Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 61.87 76.18 73.84 30.44 17.37 36.46 36.47 9.20% YoY % -18.78% 3.17% 142.58% 75.24% -52.36% -0.03% - Horiz. % 169.65% 208.88% 202.47% 83.47% 47.63% 99.97% 100.00%
EPS 8.07 6.27 3.02 -0.43 0.83 2.77 3.32 15.95% YoY % 28.71% 107.62% 802.33% -151.81% -70.04% -16.57% - Horiz. % 243.07% 188.86% 90.96% -12.95% 25.00% 83.43% 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 2.6400 2.3600 2.2400 2.2500 2.2300 2.1700 2.0700 4.14% YoY % 11.86% 5.36% -0.44% 0.90% 2.76% 4.83% - Horiz. % 127.54% 114.01% 108.21% 108.70% 107.73% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6200 0.7350 1.0800 0.8000 0.7600 0.9350 0.6950 -
P/RPS 1.00 0.96 1.46 2.63 4.37 2.56 1.91 -10.22% YoY % 4.17% -34.25% -44.49% -39.82% 70.70% 34.03% - Horiz. % 52.36% 50.26% 76.44% 137.70% 228.80% 134.03% 100.00%
P/EPS 7.68 11.73 35.79 -188.24 91.51 33.77 20.96 -15.40% YoY % -34.53% -67.23% 119.01% -305.70% 170.98% 61.12% - Horiz. % 36.64% 55.96% 170.75% -898.09% 436.59% 161.12% 100.00%
EY 13.02 8.53 2.79 -0.53 1.09 2.96 4.77 18.21% YoY % 52.64% 205.73% 626.42% -148.62% -63.18% -37.95% - Horiz. % 272.96% 178.83% 58.49% -11.11% 22.85% 62.05% 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 0.23 0.31 0.48 0.36 0.34 0.43 0.34 -6.30% YoY % -25.81% -35.42% 33.33% 5.88% -20.93% 26.47% - Horiz. % 67.65% 91.18% 141.18% 105.88% 100.00% 126.47% 100.00%
Price Multiplier on Announcement Date 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 24/10/19 24/10/18 26/10/17 20/10/16 22/10/15 23/10/14 24/10/13 -
Price 0.6300 0.7500 1.2700 0.8200 0.8500 0.8700 0.7650 -
P/RPS 1.02 0.98 1.72 2.69 4.89 2.39 2.10 -11.33% YoY % 4.08% -43.02% -36.06% -44.99% 104.60% 13.81% - Horiz. % 48.57% 46.67% 81.90% 128.10% 232.86% 113.81% 100.00%
P/EPS 7.80 11.97 42.09 -192.94 102.35 31.42 23.07 -16.53% YoY % -34.84% -71.56% 121.82% -288.51% 225.75% 36.19% - Horiz. % 33.81% 51.89% 182.44% -836.32% 443.65% 136.19% 100.00%
EY 12.81 8.36 2.38 -0.52 0.98 3.18 4.33 19.80% YoY % 53.23% 251.26% 557.69% -153.06% -69.18% -26.56% - Horiz. % 295.84% 193.07% 54.97% -12.01% 22.63% 73.44% 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 0.24 0.32 0.57 0.36 0.38 0.40 0.37 -6.96% YoY % -25.00% -43.86% 58.33% -5.26% -5.00% 8.11% - Horiz. % 64.86% 86.49% 154.05% 97.30% 102.70% 108.11% 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
ECB Announcement Q2FY2020.pdf 
