[EUPE] QoQ Cumulative Quarter Result on 30-Nov-2012 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 62.43%
YoY- 149.67%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 83,381 36,700 146,591 115,419 78,482 37,499 143,052 -30.15%
PBT 8,040 2,709 25,055 19,300 11,839 5,021 13,700 -29.83%
Tax -2,214 -935 -8,340 -5,878 -3,569 -1,431 -4,500 -37.59%
NP 5,826 1,774 16,715 13,422 8,270 3,590 9,200 -26.19%
-
NP to SH 5,791 1,547 14,871 11,742 7,229 3,043 7,771 -17.75%
-
Tax Rate 27.54% 34.51% 33.29% 30.46% 30.15% 28.50% 32.85% -
Total Cost 77,555 34,926 129,876 101,997 70,212 33,909 133,852 -30.43%
-
Net Worth 264,959 263,679 262,399 258,559 254,720 249,600 247,039 4.76%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 264,959 263,679 262,399 258,559 254,720 249,600 247,039 4.76%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 6.99% 4.83% 11.40% 11.63% 10.54% 9.57% 6.43% -
ROE 2.19% 0.59% 5.67% 4.54% 2.84% 1.22% 3.15% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 65.14 28.67 114.52 90.17 61.31 29.30 111.76 -30.15%
EPS 4.52 1.21 11.62 9.17 5.65 2.38 6.07 -17.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.06 2.05 2.02 1.99 1.95 1.93 4.76%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 56.64 24.93 99.59 78.41 53.32 25.47 97.18 -30.15%
EPS 3.93 1.05 10.10 7.98 4.91 2.07 5.28 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.7913 1.7826 1.7565 1.7304 1.6957 1.6783 4.76%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.695 0.875 0.52 0.53 0.55 0.52 0.52 -
P/RPS 1.07 3.05 0.45 0.59 0.90 1.77 0.47 72.79%
P/EPS 15.36 72.40 4.48 5.78 9.74 21.87 8.57 47.39%
EY 6.51 1.38 22.34 17.31 10.27 4.57 11.68 -32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.25 0.26 0.28 0.27 0.27 16.56%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 -
Price 0.765 0.80 0.63 0.565 0.53 0.50 0.51 -
P/RPS 1.17 2.79 0.55 0.63 0.86 1.71 0.46 86.01%
P/EPS 16.91 66.19 5.42 6.16 9.38 21.03 8.40 59.22%
EY 5.91 1.51 18.44 16.24 10.66 4.75 11.90 -37.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.31 0.28 0.27 0.26 0.26 26.43%

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