[EUPE] QoQ Cumulative 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- 26.65%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 136,086 83,381 36,700 146,591 115,419 78,482 37,499 135.96%
PBT 14,379 8,040 2,709 25,055 19,300 11,839 5,021 101.53%
Tax -5,078 -2,214 -935 -8,340 -5,878 -3,569 -1,431 132.47%
NP 9,301 5,826 1,774 16,715 13,422 8,270 3,590 88.52%
-
NP to SH 9,034 5,791 1,547 14,871 11,742 7,229 3,043 106.42%
-
Tax Rate 35.32% 27.54% 34.51% 33.29% 30.46% 30.15% 28.50% -
Total Cost 126,785 77,555 34,926 129,876 101,997 70,212 33,909 140.70%
-
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 3.39% 2.19% 0.59% 5.67% 4.54% 2.84% 1.22% -
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 106.32 65.14 28.67 114.52 90.17 61.31 29.30 135.95%
EPS 7.06 4.52 1.21 11.62 9.17 5.65 2.38 106.31%
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 92.45 56.64 24.93 99.59 78.41 53.32 25.47 135.99%
EPS 6.14 3.93 1.05 10.10 7.98 4.91 2.07 106.30%
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 0.68 1.07 3.05 0.45 0.59 0.90 1.77 -47.12%
P/EPS 10.27 15.36 72.40 4.48 5.78 9.74 21.87 -39.55%
EY 9.73 6.51 1.38 22.34 17.31 10.27 4.57 65.42%
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 0.71 1.17 2.79 0.55 0.63 0.86 1.71 -44.31%
P/EPS 10.63 16.91 66.19 5.42 6.16 9.38 21.03 -36.51%
EY 9.41 5.91 1.51 18.44 16.24 10.66 4.75 57.67%
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