[EUPE] QoQ Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 217.46%
YoY- -85.42%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 108,796 108,685 97,584 98,142 97,384 126,270 126,958 -9.78%
PBT 4,812 7,046 6,349 5,228 3,436 6,882 6,829 -20.83%
Tax -2,252 -1,920 -2,860 -2,754 -2,508 -1,878 -3,014 -17.67%
NP 2,560 5,126 3,489 2,474 928 5,004 3,814 -23.35%
-
NP to SH 1,508 3,591 1,917 800 252 4,891 3,814 -46.16%
-
Tax Rate 46.80% 27.25% 45.05% 52.68% 72.99% 27.29% 44.14% -
Total Cost 106,236 103,559 94,094 95,668 96,456 121,266 123,144 -9.38%
-
Net Worth 239,200 235,140 233,674 233,548 228,059 231,746 229,901 2.68%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 239,200 235,140 233,674 233,548 228,059 231,746 229,901 2.68%
NOSH 130,000 127,793 128,392 129,032 125,999 128,036 127,723 1.18%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 2.35% 4.72% 3.58% 2.52% 0.95% 3.96% 3.00% -
ROE 0.63% 1.53% 0.82% 0.34% 0.11% 2.11% 1.66% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 83.69 85.05 76.00 76.06 77.29 98.62 99.40 -10.84%
EPS 1.16 2.81 1.49 0.62 0.20 3.82 2.99 -46.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 1.82 1.81 1.81 1.81 1.80 1.47%
Adjusted Per Share Value based on latest NOSH - 129,615
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 73.91 73.83 66.29 66.67 66.16 85.78 86.25 -9.78%
EPS 1.02 2.44 1.30 0.54 0.17 3.32 2.59 -46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.625 1.5974 1.5875 1.5866 1.5493 1.5744 1.5618 2.68%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.49 0.51 0.50 0.48 0.41 0.32 0.42 -
P/RPS 0.59 0.60 0.66 0.63 0.53 0.32 0.42 25.45%
P/EPS 42.24 18.15 33.48 77.42 205.00 8.38 14.06 108.34%
EY 2.37 5.51 2.99 1.29 0.49 11.94 7.11 -51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.27 0.23 0.18 0.23 11.29%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 29/04/10 20/01/10 22/10/09 24/07/09 30/04/09 22/01/09 -
Price 0.54 0.51 0.46 0.45 0.48 0.45 0.50 -
P/RPS 0.65 0.60 0.61 0.59 0.62 0.46 0.50 19.13%
P/EPS 46.55 18.15 30.80 72.58 240.00 11.78 16.74 97.87%
EY 2.15 5.51 3.25 1.38 0.42 8.49 5.97 -49.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.25 0.25 0.27 0.25 0.28 2.36%

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