[EUPE] QoQ Cumulative Quarter Result on 29-Feb-2012 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 65.23%
YoY- 56.04%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 115,419 78,482 37,499 143,052 107,179 75,260 34,287 124.11%
PBT 19,300 11,839 5,021 13,700 10,346 5,711 2,598 279.33%
Tax -5,878 -3,569 -1,431 -4,500 -3,358 -2,037 -978 229.48%
NP 13,422 8,270 3,590 9,200 6,988 3,674 1,620 307.87%
-
NP to SH 11,742 7,229 3,043 7,771 4,703 2,245 1,043 400.09%
-
Tax Rate 30.46% 30.15% 28.50% 32.85% 32.46% 35.67% 37.64% -
Total Cost 101,997 70,212 33,909 133,852 100,191 71,586 32,667 113.18%
-
Net Worth 258,559 254,720 249,600 247,039 244,761 243,742 243,366 4.10%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 258,559 254,720 249,600 247,039 244,761 243,742 243,366 4.10%
NOSH 128,000 128,000 128,000 128,000 128,147 128,285 128,765 -0.39%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 11.63% 10.54% 9.57% 6.43% 6.52% 4.88% 4.72% -
ROE 4.54% 2.84% 1.22% 3.15% 1.92% 0.92% 0.43% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 90.17 61.31 29.30 111.76 83.64 58.67 26.63 124.98%
EPS 9.17 5.65 2.38 6.07 3.67 1.75 0.81 401.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.99 1.95 1.93 1.91 1.90 1.89 4.52%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 78.41 53.32 25.47 97.18 72.81 51.13 23.29 124.13%
EPS 7.98 4.91 2.07 5.28 3.19 1.53 0.71 399.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7565 1.7304 1.6957 1.6783 1.6628 1.6559 1.6533 4.10%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.53 0.55 0.52 0.52 0.43 0.44 0.50 -
P/RPS 0.59 0.90 1.77 0.47 0.51 0.75 1.88 -53.72%
P/EPS 5.78 9.74 21.87 8.57 11.72 25.14 61.73 -79.29%
EY 17.31 10.27 4.57 11.68 8.53 3.98 1.62 383.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.27 0.23 0.23 0.26 0.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 -
Price 0.565 0.53 0.50 0.51 0.52 0.42 0.48 -
P/RPS 0.63 0.86 1.71 0.46 0.62 0.72 1.80 -50.24%
P/EPS 6.16 9.38 21.03 8.40 14.17 24.00 59.26 -77.80%
EY 16.24 10.66 4.75 11.90 7.06 4.17 1.69 350.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.26 0.26 0.27 0.22 0.25 7.82%

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