[EUPE] QoQ Cumulative Quarter Result on 30-Nov-2013 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 56.0%
YoY- -23.06%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 93,271 46,602 186,119 136,086 83,381 36,700 146,591 -25.96%
PBT 5,642 1,531 20,458 14,379 8,040 2,709 25,055 -62.88%
Tax -1,321 -716 -6,362 -5,078 -2,214 -935 -8,340 -70.62%
NP 4,321 815 14,096 9,301 5,826 1,774 16,715 -59.31%
-
NP to SH 4,275 731 13,629 9,034 5,791 1,547 14,871 -56.34%
-
Tax Rate 23.41% 46.77% 31.10% 35.32% 27.54% 34.51% 33.29% -
Total Cost 88,950 45,787 172,023 126,785 77,555 34,926 129,876 -22.24%
-
Net Worth 277,760 273,920 272,640 266,239 264,959 263,679 262,399 3.85%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - 2,560 - - - - -
Div Payout % - - 18.78% - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 277,760 273,920 272,640 266,239 264,959 263,679 262,399 3.85%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 4.63% 1.75% 7.57% 6.83% 6.99% 4.83% 11.40% -
ROE 1.54% 0.27% 5.00% 3.39% 2.19% 0.59% 5.67% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 72.87 36.41 145.41 106.32 65.14 28.67 114.52 -25.95%
EPS 3.34 0.57 10.65 7.06 4.52 1.21 11.62 -56.34%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.14 2.13 2.08 2.07 2.06 2.05 3.85%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 63.36 31.66 126.44 92.45 56.64 24.93 99.59 -25.96%
EPS 2.90 0.50 9.26 6.14 3.93 1.05 10.10 -56.37%
DPS 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.887 1.8609 1.8522 1.8087 1.80 1.7913 1.7826 3.85%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.935 0.935 0.78 0.725 0.695 0.875 0.52 -
P/RPS 1.28 2.57 0.54 0.68 1.07 3.05 0.45 100.37%
P/EPS 28.00 163.72 7.33 10.27 15.36 72.40 4.48 238.17%
EY 3.57 0.61 13.65 9.73 6.51 1.38 22.34 -70.45%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.37 0.35 0.34 0.42 0.25 43.41%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 30/04/13 -
Price 0.87 1.04 1.05 0.75 0.765 0.80 0.63 -
P/RPS 1.19 2.86 0.72 0.71 1.17 2.79 0.55 67.04%
P/EPS 26.05 182.11 9.86 10.63 16.91 66.19 5.42 183.98%
EY 3.84 0.55 10.14 9.41 5.91 1.51 18.44 -64.76%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.49 0.36 0.37 0.39 0.31 18.46%

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