[EUPE] YoY Quarter Result on 2011-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 46,602 36,700 37,499 34,287 27,199 24,346 36,946 3.94% YoY % 26.98% -2.13% 9.37% 26.06% 11.72% -34.10% - Horiz. % 126.14% 99.33% 101.50% 92.80% 73.62% 65.90% 100.00%
PBT 1,531 2,709 5,021 2,598 1,203 859 2,763 -9.37% YoY % -43.48% -46.05% 93.26% 115.96% 40.05% -68.91% - Horiz. % 55.41% 98.05% 181.72% 94.03% 43.54% 31.09% 100.00%
Tax -716 -935 -1,431 -978 -563 -627 -914 -3.99% YoY % 23.42% 34.66% -46.32% -73.71% 10.21% 31.40% - Horiz. % 78.34% 102.30% 156.56% 107.00% 61.60% 68.60% 100.00%
NP 815 1,774 3,590 1,620 640 232 1,849 -12.76% YoY % -54.06% -50.58% 121.60% 153.12% 175.86% -87.45% - Horiz. % 44.08% 95.94% 194.16% 87.61% 34.61% 12.55% 100.00%
NP to SH 731 1,547 3,043 1,043 377 63 1,849 -14.32% YoY % -52.75% -49.16% 191.75% 176.66% 498.41% -96.59% - Horiz. % 39.53% 83.67% 164.58% 56.41% 20.39% 3.41% 100.00%
Tax Rate 46.77 % 34.51 % 28.50 % 37.64 % 46.80 % 72.99 % 33.08 % 5.94% YoY % 35.53% 21.09% -24.28% -19.57% -35.88% 120.65% - Horiz. % 141.38% 104.32% 86.15% 113.78% 141.48% 220.65% 100.00%
Total Cost 45,787 34,926 33,909 32,667 26,559 24,114 35,097 4.53% YoY % 31.10% 3.00% 3.80% 23.00% 10.14% -31.29% - Horiz. % 130.46% 99.51% 96.62% 93.08% 75.67% 68.71% 100.00%
Net Worth 273,920 263,679 249,600 243,366 239,200 228,059 228,556 3.06% YoY % 3.88% 5.64% 2.56% 1.74% 4.88% -0.22% - Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
Dividend 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 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 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 273,920 263,679 249,600 243,366 239,200 228,059 228,556 3.06% YoY % 3.88% 5.64% 2.56% 1.74% 4.88% -0.22% - Horiz. % 119.85% 115.37% 109.21% 106.48% 104.66% 99.78% 100.00%
NOSH 128,000 128,000 128,000 128,765 130,000 125,999 128,402 -0.05% YoY % 0.00% 0.00% -0.59% -0.95% 3.17% -1.87% - Horiz. % 99.69% 99.69% 99.69% 100.28% 101.24% 98.13% 100.00%
Ratio Analysis 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 1.75 % 4.83 % 9.57 % 4.72 % 2.35 % 0.95 % 5.00 % -16.05% YoY % -63.77% -49.53% 102.75% 100.85% 147.37% -81.00% - Horiz. % 35.00% 96.60% 191.40% 94.40% 47.00% 19.00% 100.00%
ROE 0.27 % 0.59 % 1.22 % 0.43 % 0.16 % 0.03 % 0.81 % -16.72% YoY % -54.24% -51.64% 183.72% 168.75% 433.33% -96.30% - Horiz. % 33.33% 72.84% 150.62% 53.09% 19.75% 3.70% 100.00%
Per Share 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 36.41 28.67 29.30 26.63 20.92 19.32 28.77 4.00% YoY % 27.00% -2.15% 10.03% 27.29% 8.28% -32.85% - Horiz. % 126.56% 99.65% 101.84% 92.56% 72.71% 67.15% 100.00%
EPS 0.57 1.21 2.38 0.81 0.29 0.05 1.44 -14.31% YoY % -52.89% -49.16% 193.83% 179.31% 480.00% -96.53% - Horiz. % 39.58% 84.03% 165.28% 56.25% 20.14% 3.47% 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 2.1400 2.0600 1.9500 1.8900 1.8400 1.8100 1.7800 3.12% YoY % 3.88% 5.64% 3.17% 2.72% 1.66% 1.69% - Horiz. % 120.22% 115.73% 109.55% 106.18% 103.37% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 127,958 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 36.42 28.68 29.31 26.80 21.26 19.03 28.87 3.95% YoY % 26.99% -2.15% 9.37% 26.06% 11.72% -34.08% - Horiz. % 126.15% 99.34% 101.52% 92.83% 73.64% 65.92% 100.00%
EPS 0.57 1.21 2.38 0.82 0.29 0.05 1.45 -14.40% YoY % -52.89% -49.16% 190.24% 182.76% 480.00% -96.55% - Horiz. % 39.31% 83.45% 164.14% 56.55% 20.00% 3.45% 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 2.1407 2.0607 1.9506 1.9019 1.8694 1.7823 1.7862 3.06% YoY % 3.88% 5.64% 2.56% 1.74% 4.89% -0.22% - Horiz. % 119.85% 115.37% 109.20% 106.48% 104.66% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.9350 0.8750 0.5200 0.5000 0.4900 0.4100 0.5800 -
P/RPS 2.57 3.05 1.77 1.88 2.34 2.12 2.02 4.09% YoY % -15.74% 72.32% -5.85% -19.66% 10.38% 4.95% - Horiz. % 127.23% 150.99% 87.62% 93.07% 115.84% 104.95% 100.00%
P/EPS 163.72 72.40 21.87 61.73 168.97 820.00 40.28 26.32% YoY % 126.13% 231.05% -64.57% -63.47% -79.39% 1,935.75% - Horiz. % 406.45% 179.74% 54.29% 153.25% 419.49% 2,035.75% 100.00%
EY 0.61 1.38 4.57 1.62 0.59 0.12 2.48 -20.84% YoY % -55.80% -69.80% 182.10% 174.58% 391.67% -95.16% - Horiz. % 24.60% 55.65% 184.27% 65.32% 23.79% 4.84% 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 0.44 0.42 0.27 0.26 0.27 0.23 0.33 4.91% YoY % 4.76% 55.56% 3.85% -3.70% 17.39% -30.30% - Horiz. % 133.33% 127.27% 81.82% 78.79% 81.82% 69.70% 100.00%
Price Multiplier on Announcement Date 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 28/07/08 -
Price 1.0400 0.8000 0.5000 0.4800 0.5400 0.4800 0.5700 -
P/RPS 2.86 2.79 1.71 1.80 2.58 2.48 1.98 6.32% YoY % 2.51% 63.16% -5.00% -30.23% 4.03% 25.25% - Horiz. % 144.44% 140.91% 86.36% 90.91% 130.30% 125.25% 100.00%
P/EPS 182.11 66.19 21.03 59.26 186.21 960.00 39.58 28.95% YoY % 175.13% 214.74% -64.51% -68.18% -80.60% 2,325.47% - Horiz. % 460.11% 167.23% 53.13% 149.72% 470.46% 2,425.47% 100.00%
EY 0.55 1.51 4.75 1.69 0.54 0.10 2.53 -22.45% YoY % -63.58% -68.21% 181.07% 212.96% 440.00% -96.05% - Horiz. % 21.74% 59.68% 187.75% 66.80% 21.34% 3.95% 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 0.49 0.39 0.26 0.25 0.29 0.27 0.32 7.36% YoY % 25.64% 50.00% 4.00% -13.79% 7.41% -15.62% - Horiz. % 153.13% 121.88% 81.25% 78.12% 90.62% 84.38% 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
eupe Q1 2012 Announcement.pdf 
