[EUPE] YoY Quarter Result on 2019-08-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 121,460 79,196 97,509 94,513 38,968 22,238 46,669 17.27% YoY % 53.37% -18.78% 3.17% 142.54% 75.23% -52.35% - Horiz. % 260.26% 169.70% 208.94% 202.52% 83.50% 47.65% 100.00%
PBT 31,711 21,205 26,814 9,555 3,859 1,111 4,111 40.52% YoY % 49.54% -20.92% 180.63% 147.60% 247.34% -72.97% - Horiz. % 771.37% 515.81% 652.25% 232.43% 93.87% 27.03% 100.00%
Tax -7,717 -5,306 -7,689 -3,092 -3,119 -76 -605 52.80% YoY % -45.44% 30.99% -148.67% 0.87% -4,003.95% 87.44% - Horiz. % 1,275.54% 877.02% 1,270.91% 511.07% 515.54% 12.56% 100.00%
NP 23,994 15,899 19,125 6,463 740 1,035 3,506 37.75% YoY % 50.92% -16.87% 195.92% 773.38% -28.50% -70.48% - Horiz. % 684.37% 453.48% 545.49% 184.34% 21.11% 29.52% 100.00%
NP to SH 16,209 10,334 8,023 3,862 -544 1,063 3,544 28.81% YoY % 56.85% 28.80% 107.74% 809.93% -151.18% -70.01% - Horiz. % 457.36% 291.59% 226.38% 108.97% -15.35% 29.99% 100.00%
Tax Rate 24.34 % 25.02 % 28.68 % 32.36 % 80.82 % 6.84 % 14.72 % 8.73% YoY % -2.72% -12.76% -11.37% -59.96% 1,081.58% -53.53% - Horiz. % 165.35% 169.97% 194.84% 219.84% 549.05% 46.47% 100.00%
Total Cost 97,466 63,297 78,384 88,050 38,228 21,203 43,163 14.53% YoY % 53.98% -19.25% -10.98% 130.33% 80.30% -50.88% - Horiz. % 225.81% 146.65% 181.60% 203.99% 88.57% 49.12% 100.00%
Net Worth 368,640 337,920 302,079 286,720 288,000 285,440 277,760 4.83% YoY % 9.09% 11.86% 5.36% -0.44% 0.90% 2.76% - Horiz. % 132.72% 121.66% 108.76% 103.23% 103.69% 102.76% 100.00%
Dividend 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 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 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 368,640 337,920 302,079 286,720 288,000 285,440 277,760 4.83% YoY % 9.09% 11.86% 5.36% -0.44% 0.90% 2.76% - Horiz. % 132.72% 121.66% 108.76% 103.23% 103.69% 102.76% 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 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 19.75 % 20.08 % 19.61 % 6.84 % 1.90 % 4.65 % 7.51 % 17.47% YoY % -1.64% 2.40% 186.70% 260.00% -59.14% -38.08% - Horiz. % 262.98% 267.38% 261.12% 91.08% 25.30% 61.92% 100.00%
ROE 4.40 % 3.06 % 2.66 % 1.35 % -0.19 % 0.37 % 1.28 % 22.83% YoY % 43.79% 15.04% 97.04% 810.53% -151.35% -71.09% - Horiz. % 343.75% 239.06% 207.81% 105.47% -14.84% 28.91% 100.00%
Per Share 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 94.89 61.87 76.18 73.84 30.44 17.37 36.46 17.27% YoY % 53.37% -18.78% 3.17% 142.58% 75.24% -52.36% - Horiz. % 260.26% 169.69% 208.94% 202.52% 83.49% 47.64% 100.00%
EPS 12.66 8.07 6.27 3.02 -0.43 0.83 2.77 28.79% YoY % 56.88% 28.71% 107.62% 802.33% -151.81% -70.04% - Horiz. % 457.04% 291.34% 226.35% 109.03% -15.52% 29.96% 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 2.8800 2.6400 2.3600 2.2400 2.2500 2.2300 2.1700 4.83% YoY % 9.09% 11.86% 5.36% -0.44% 0.90% 2.76% - Horiz. % 132.72% 121.66% 108.76% 103.23% 103.69% 102.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,958 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 94.92 61.89 76.20 73.86 30.45 17.38 36.47 17.27% YoY % 53.37% -18.78% 3.17% 142.56% 75.20% -52.34% - Horiz. % 260.27% 169.70% 208.94% 202.52% 83.49% 47.66% 100.00%
EPS 12.67 8.08 6.27 3.02 -0.43 0.83 2.77 28.81% YoY % 56.81% 28.87% 107.62% 802.33% -151.81% -70.04% - Horiz. % 457.40% 291.70% 226.35% 109.03% -15.52% 29.96% 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 2.8809 2.6409 2.3608 2.2407 2.2507 2.2307 2.1707 4.83% YoY % 9.09% 11.86% 5.36% -0.44% 0.90% 2.76% - Horiz. % 132.72% 121.66% 108.76% 103.22% 103.69% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.5800 0.6200 0.7350 1.0800 0.8000 0.7600 0.9350 -
P/RPS 0.61 1.00 0.96 1.46 2.63 4.37 2.56 -21.25% YoY % -39.00% 4.17% -34.25% -44.49% -39.82% 70.70% - Horiz. % 23.83% 39.06% 37.50% 57.03% 102.73% 170.70% 100.00%
P/EPS 4.58 7.68 11.73 35.79 -188.24 91.51 33.77 -28.30% YoY % -40.36% -34.53% -67.23% 119.01% -305.70% 170.98% - Horiz. % 13.56% 22.74% 34.73% 105.98% -557.42% 270.98% 100.00%
EY 21.83 13.02 8.53 2.79 -0.53 1.09 2.96 39.47% YoY % 67.67% 52.64% 205.73% 626.42% -148.62% -63.18% - Horiz. % 737.50% 439.86% 288.18% 94.26% -17.91% 36.82% 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 0.20 0.23 0.31 0.48 0.36 0.34 0.43 -11.97% YoY % -13.04% -25.81% -35.42% 33.33% 5.88% -20.93% - Horiz. % 46.51% 53.49% 72.09% 111.63% 83.72% 79.07% 100.00%
Price Multiplier on Announcement Date 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 22/10/20 24/10/19 24/10/18 26/10/17 20/10/16 22/10/15 23/10/14 -
Price 0.5800 0.6300 0.7500 1.2700 0.8200 0.8500 0.8700 -
P/RPS 0.61 1.02 0.98 1.72 2.69 4.89 2.39 -20.34% YoY % -40.20% 4.08% -43.02% -36.06% -44.99% 104.60% - Horiz. % 25.52% 42.68% 41.00% 71.97% 112.55% 204.60% 100.00%
P/EPS 4.58 7.80 11.97 42.09 -192.94 102.35 31.42 -27.43% YoY % -41.28% -34.84% -71.56% 121.82% -288.51% 225.75% - Horiz. % 14.58% 24.82% 38.10% 133.96% -614.07% 325.75% 100.00%
EY 21.83 12.81 8.36 2.38 -0.52 0.98 3.18 37.82% YoY % 70.41% 53.23% 251.26% 557.69% -153.06% -69.18% - Horiz. % 686.48% 402.83% 262.89% 74.84% -16.35% 30.82% 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 0.20 0.24 0.32 0.57 0.36 0.38 0.40 -10.90% YoY % -16.67% -25.00% -43.86% 58.33% -5.26% -5.00% - Horiz. % 50.00% 60.00% 80.00% 142.50% 90.00% 95.00% 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 
