[EUPE] QoQ Cumulative Quarter Result on 31-May-2018 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-May-2018 [#1]
Profit Trend
QoQ- -57.81%
YoY- 308.69%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 359,939 268,329 173,981 76,472 314,083 222,648 152,227 77.76%
PBT 85,230 55,513 41,337 14,523 29,764 23,040 14,211 231.18%
Tax -23,729 -15,723 -11,789 -4,100 -5,404 -5,441 -4,680 196.01%
NP 61,501 39,790 29,548 10,423 24,360 17,599 9,531 247.78%
-
NP to SH 30,300 16,500 12,069 4,046 9,590 7,513 4,852 240.25%
-
Tax Rate 27.84% 28.32% 28.52% 28.23% 18.16% 23.62% 32.93% -
Total Cost 298,438 228,539 144,433 66,049 289,723 205,049 142,696 63.76%
-
Net Worth 320,000 307,200 302,079 294,399 290,559 288,000 286,720 7.61%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 320,000 307,200 302,079 294,399 290,559 288,000 286,720 7.61%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 17.09% 14.83% 16.98% 13.63% 7.76% 7.90% 6.26% -
ROE 9.47% 5.37% 4.00% 1.37% 3.30% 2.61% 1.69% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 281.20 209.63 135.92 59.74 245.38 173.94 118.93 77.75%
EPS 23.67 12.89 9.43 3.16 7.49 5.87 3.79 240.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.40 2.36 2.30 2.27 2.25 2.24 7.61%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 244.52 182.29 118.19 51.95 213.37 151.26 103.42 77.75%
EPS 20.58 11.21 8.20 2.75 6.51 5.10 3.30 239.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1739 2.087 2.0522 2.00 1.9739 1.9565 1.9478 7.61%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.605 0.655 0.735 0.79 0.925 1.10 1.08 -
P/RPS 0.22 0.31 0.54 1.32 0.38 0.63 0.91 -61.29%
P/EPS 2.56 5.08 7.80 24.99 12.35 18.74 28.49 -80.02%
EY 39.13 19.68 12.83 4.00 8.10 5.34 3.51 401.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.31 0.34 0.41 0.49 0.48 -37.08%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 25/04/19 24/01/19 24/10/18 26/07/18 26/04/18 25/01/18 26/10/17 -
Price 0.71 0.58 0.75 0.785 0.935 1.04 1.27 -
P/RPS 0.25 0.28 0.55 1.31 0.38 0.60 1.07 -62.16%
P/EPS 3.00 4.50 7.95 24.83 12.48 17.72 33.50 -80.07%
EY 33.34 22.23 12.57 4.03 8.01 5.64 2.98 402.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.32 0.34 0.41 0.46 0.57 -37.82%

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