Highlights

[EUPE] YoY Quarter Result on 2007-05-31 [#1]

Stock [EUPE]: EUPE CORP BHD
Announcement Date 27-Jul-2007
Admission Sponsor -
Sponsor -
Financial Year 29-Feb-2008
Quarter 31-May-2007  [#1]
Profit Trend QoQ -     -34.30%    YoY -     9.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 27,199 24,346 36,946 42,204 42,738 11,370 7,543 23.82%
  YoY % 11.72% -34.10% -12.46% -1.25% 275.88% 50.74% -
  Horiz. % 360.59% 322.76% 489.81% 559.51% 566.59% 150.74% 100.00%
PBT 1,203 859 2,763 4,641 3,964 382 332 23.92%
  YoY % 40.05% -68.91% -40.47% 17.08% 937.70% 15.06% -
  Horiz. % 362.35% 258.73% 832.23% 1,397.89% 1,193.98% 115.06% 100.00%
Tax -563 -627 -914 -1,445 -1,036 -135 -325 9.59%
  YoY % 10.21% 31.40% 36.75% -39.48% -667.41% 58.46% -
  Horiz. % 173.23% 192.92% 281.23% 444.62% 318.77% 41.54% 100.00%
NP 640 232 1,849 3,196 2,928 247 7 112.18%
  YoY % 175.86% -87.45% -42.15% 9.15% 1,085.43% 3,428.57% -
  Horiz. % 9,142.86% 3,314.29% 26,414.29% 45,657.14% 41,828.57% 3,528.57% 100.00%
NP to SH 377 63 1,849 3,193 2,928 247 7 94.27%
  YoY % 498.41% -96.59% -42.09% 9.05% 1,085.43% 3,428.57% -
  Horiz. % 5,385.71% 900.00% 26,414.29% 45,614.29% 41,828.57% 3,528.57% 100.00%
Tax Rate 46.80 % 72.99 % 33.08 % 31.14 % 26.14 % 35.34 % 97.89 % -11.57%
  YoY % -35.88% 120.65% 6.23% 19.13% -26.03% -63.90% -
  Horiz. % 47.81% 74.56% 33.79% 31.81% 26.70% 36.10% 100.00%
Total Cost 26,559 24,114 35,097 39,008 39,810 11,123 7,536 23.35%
  YoY % 10.14% -31.29% -10.03% -2.01% 257.91% 47.60% -
  Horiz. % 352.43% 319.98% 465.72% 517.62% 528.26% 147.60% 100.00%
Net Worth 239,200 228,059 228,556 214,148 202,019 198,899 105,700 14.57%
  YoY % 4.88% -0.22% 6.73% 6.00% 1.57% 88.17% -
  Horiz. % 226.30% 215.76% 216.23% 202.60% 191.13% 188.17% 100.00%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 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
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 239,200 228,059 228,556 214,148 202,019 198,899 105,700 14.57%
  YoY % 4.88% -0.22% 6.73% 6.00% 1.57% 88.17% -
  Horiz. % 226.30% 215.76% 216.23% 202.60% 191.13% 188.17% 100.00%
NOSH 130,000 125,999 128,402 128,232 127,860 130,000 70,000 10.86%
  YoY % 3.17% -1.87% 0.13% 0.29% -1.65% 85.71% -
  Horiz. % 185.71% 180.00% 183.43% 183.19% 182.66% 185.71% 100.00%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 2.35 % 0.95 % 5.00 % 7.57 % 6.85 % 2.17 % 0.09 % 72.20%
  YoY % 147.37% -81.00% -33.95% 10.51% 215.67% 2,311.11% -
  Horiz. % 2,611.11% 1,055.56% 5,555.56% 8,411.11% 7,611.11% 2,411.11% 100.00%
ROE 0.16 % 0.03 % 0.81 % 1.49 % 1.45 % 0.12 % 0.01 % 58.71%
  YoY % 433.33% -96.30% -45.64% 2.76% 1,108.33% 1,100.00% -
  Horiz. % 1,600.00% 300.00% 8,100.00% 14,900.00% 14,500.00% 1,200.00% 100.00%
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 20.92 19.32 28.77 32.91 33.43 8.75 10.78 11.68%
  YoY % 8.28% -32.85% -12.58% -1.56% 282.06% -18.83% -
  Horiz. % 194.06% 179.22% 266.88% 305.29% 310.11% 81.17% 100.00%
EPS 0.29 0.05 1.44 2.49 2.29 0.19 0.01 75.24%
  YoY % 480.00% -96.53% -42.17% 8.73% 1,105.26% 1,800.00% -
  Horiz. % 2,900.00% 500.00% 14,400.00% 24,900.00% 22,900.00% 1,900.00% 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 1.8400 1.8100 1.7800 1.6700 1.5800 1.5300 1.5100 3.35%
  YoY % 1.66% 1.69% 6.59% 5.70% 3.27% 1.32% -
  Horiz. % 121.85% 119.87% 117.88% 110.60% 104.64% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 21.25 19.02 28.86 32.97 33.39 8.88 5.89 23.83%
  YoY % 11.72% -34.10% -12.47% -1.26% 276.01% 50.76% -
  Horiz. % 360.78% 322.92% 489.98% 559.76% 566.89% 150.76% 100.00%
EPS 0.29 0.05 1.44 2.49 2.29 0.19 0.01 75.24%
  YoY % 480.00% -96.53% -42.17% 8.73% 1,105.26% 1,800.00% -
  Horiz. % 2,900.00% 500.00% 14,400.00% 24,900.00% 22,900.00% 1,900.00% 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 1.8688 1.7817 1.7856 1.6730 1.5783 1.5539 0.8258 14.57%
  YoY % 4.89% -0.22% 6.73% 6.00% 1.57% 88.17% -
  Horiz. % 226.30% 215.75% 216.23% 202.59% 191.12% 188.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.4900 0.4100 0.5800 0.6900 0.4500 0.5500 0.8000 -
P/RPS 2.34 2.12 2.02 2.10 1.35 6.29 7.42 -17.49%
  YoY % 10.38% 4.95% -3.81% 55.56% -78.54% -15.23% -
  Horiz. % 31.54% 28.57% 27.22% 28.30% 18.19% 84.77% 100.00%
P/EPS 168.97 820.00 40.28 27.71 19.65 289.47 8,000.00 -47.41%
  YoY % -79.39% 1,935.75% 45.36% 41.02% -93.21% -96.38% -
  Horiz. % 2.11% 10.25% 0.50% 0.35% 0.25% 3.62% 100.00%
EY 0.59 0.12 2.48 3.61 5.09 0.35 0.01 97.25%
  YoY % 391.67% -95.16% -31.30% -29.08% 1,354.29% 3,400.00% -
  Horiz. % 5,900.00% 1,200.00% 24,800.00% 36,100.00% 50,900.00% 3,500.00% 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 0.27 0.23 0.33 0.41 0.28 0.36 0.53 -10.63%
  YoY % 17.39% -30.30% -19.51% 46.43% -22.22% -32.08% -
  Horiz. % 50.94% 43.40% 62.26% 77.36% 52.83% 67.92% 100.00%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 29/07/10 24/07/09 28/07/08 27/07/07 25/07/06 29/06/05 12/07/04 -
Price 0.5400 0.4800 0.5700 1.4300 0.4400 0.5100 0.7400 -
P/RPS 2.58 2.48 1.98 4.34 1.32 5.83 6.87 -15.05%
  YoY % 4.03% 25.25% -54.38% 228.79% -77.36% -15.14% -
  Horiz. % 37.55% 36.10% 28.82% 63.17% 19.21% 84.86% 100.00%
P/EPS 186.21 960.00 39.58 57.43 19.21 268.42 7,400.00 -45.85%
  YoY % -80.60% 2,325.47% -31.08% 198.96% -92.84% -96.37% -
  Horiz. % 2.52% 12.97% 0.53% 0.78% 0.26% 3.63% 100.00%
EY 0.54 0.10 2.53 1.74 5.20 0.37 0.01 94.36%
  YoY % 440.00% -96.05% 45.40% -66.54% 1,305.41% 3,600.00% -
  Horiz. % 5,400.00% 1,000.00% 25,300.00% 17,400.00% 52,000.00% 3,700.00% 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 0.29 0.27 0.32 0.86 0.28 0.33 0.49 -8.37%
  YoY % 7.41% -15.62% -62.79% 207.14% -15.15% -32.65% -
  Horiz. % 59.18% 55.10% 65.31% 175.51% 57.14% 67.35% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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