[EUPE] QoQ Annualized Quarter Result on 28-Feb-2013 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -5.01%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 181,448 166,762 146,800 146,591 153,892 156,964 149,996 13.51%
PBT 19,172 16,080 10,836 25,055 25,733 23,678 20,084 -3.04%
Tax -6,770 -4,428 -3,740 -8,340 -7,837 -7,138 -5,724 11.82%
NP 12,401 11,652 7,096 16,715 17,896 16,540 14,360 -9.30%
-
NP to SH 12,045 11,582 6,188 14,871 15,656 14,458 12,172 -0.69%
-
Tax Rate 35.31% 27.54% 34.51% 33.29% 30.46% 30.15% 28.50% -
Total Cost 169,046 155,110 139,704 129,876 135,996 140,424 135,636 15.79%
-
Net Worth 266,239 264,959 263,679 262,399 258,559 254,720 249,600 4.39%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 266,239 264,959 263,679 262,399 258,559 254,720 249,600 4.39%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 6.83% 6.99% 4.83% 11.40% 11.63% 10.54% 9.57% -
ROE 4.52% 4.37% 2.35% 5.67% 6.06% 5.68% 4.88% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 141.76 130.28 114.69 114.52 120.23 122.63 117.18 13.52%
EPS 9.41 9.04 4.84 11.62 12.23 11.30 9.52 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.07 2.06 2.05 2.02 1.99 1.95 4.39%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 123.27 113.29 99.73 99.59 104.55 106.63 101.90 13.51%
EPS 8.18 7.87 4.20 10.10 10.64 9.82 8.27 -0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8087 1.80 1.7913 1.7826 1.7565 1.7304 1.6957 4.39%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.725 0.695 0.875 0.52 0.53 0.55 0.52 -
P/RPS 0.51 0.53 0.76 0.45 0.44 0.45 0.44 10.33%
P/EPS 7.70 7.68 18.10 4.48 4.33 4.87 5.47 25.57%
EY 12.98 13.02 5.53 22.34 23.08 20.54 18.29 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.42 0.25 0.26 0.28 0.27 18.86%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 -
Price 0.75 0.765 0.80 0.63 0.565 0.53 0.50 -
P/RPS 0.53 0.59 0.70 0.55 0.47 0.43 0.43 14.94%
P/EPS 7.97 8.45 16.55 5.42 4.62 4.69 5.26 31.88%
EY 12.55 11.83 6.04 18.44 21.65 21.31 19.02 -24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.39 0.31 0.28 0.27 0.26 24.20%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment