[EUPE] QoQ Cumulative Quarter Result on 28-Feb-2014 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 50.86%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 134,149 93,271 46,602 186,119 136,086 83,381 36,700 137.10%
PBT 12,508 5,642 1,531 20,458 14,379 8,040 2,709 177.02%
Tax -4,795 -1,321 -716 -6,362 -5,078 -2,214 -935 197.08%
NP 7,713 4,321 815 14,096 9,301 5,826 1,774 166.14%
-
NP to SH 7,710 4,275 731 13,629 9,034 5,791 1,547 191.48%
-
Tax Rate 38.34% 23.41% 46.77% 31.10% 35.32% 27.54% 34.51% -
Total Cost 126,436 88,950 45,787 172,023 126,785 77,555 34,926 135.58%
-
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 2,560 - - 2,560 - - - -
Div Payout % 33.20% - - 18.78% - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 280,320 277,760 273,920 272,640 266,239 264,959 263,679 4.16%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 5.75% 4.63% 1.75% 7.57% 6.83% 6.99% 4.83% -
ROE 2.75% 1.54% 0.27% 5.00% 3.39% 2.19% 0.59% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 104.80 72.87 36.41 145.41 106.32 65.14 28.67 137.10%
EPS 6.02 3.34 0.57 10.65 7.06 4.52 1.21 191.15%
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.19 2.17 2.14 2.13 2.08 2.07 2.06 4.16%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 91.13 63.36 31.66 126.44 92.45 56.64 24.93 137.11%
EPS 5.24 2.90 0.50 9.26 6.14 3.93 1.05 191.74%
DPS 1.74 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 1.9043 1.887 1.8609 1.8522 1.8087 1.80 1.7913 4.15%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.895 0.935 0.935 0.78 0.725 0.695 0.875 -
P/RPS 0.85 1.28 2.57 0.54 0.68 1.07 3.05 -57.30%
P/EPS 14.86 28.00 163.72 7.33 10.27 15.36 72.40 -65.17%
EY 6.73 3.57 0.61 13.65 9.73 6.51 1.38 187.30%
DY 2.23 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.44 0.37 0.35 0.34 0.42 -1.59%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 23/01/15 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 -
Price 0.795 0.87 1.04 1.05 0.75 0.765 0.80 -
P/RPS 0.76 1.19 2.86 0.72 0.71 1.17 2.79 -57.94%
P/EPS 13.20 26.05 182.11 9.86 10.63 16.91 66.19 -65.83%
EY 7.58 3.84 0.55 10.14 9.41 5.91 1.51 192.88%
DY 2.52 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.49 0.49 0.36 0.37 0.39 -5.19%

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