[EUPE] QoQ Quarter Result on 30-Nov-2009 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 208.01%
YoY- 779.66%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 26,016 27,199 35,497 24,117 24,725 24,346 31,051 -11.09%
PBT 1,675 1,203 2,284 2,148 1,755 859 1,760 -3.23%
Tax -597 -563 225 -768 -750 -627 383 -
NP 1,078 640 2,509 1,380 1,005 232 2,143 -36.67%
-
NP to SH 433 377 2,153 1,038 337 63 2,030 -64.19%
-
Tax Rate 35.64% 46.80% -9.85% 35.75% 42.74% 72.99% -21.76% -
Total Cost 24,938 26,559 32,988 22,737 23,720 24,114 28,908 -9.35%
-
Net Worth 235,602 239,200 235,804 233,229 234,603 228,059 231,088 1.29%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 235,602 239,200 235,804 233,229 234,603 228,059 231,088 1.29%
NOSH 127,352 130,000 128,154 128,148 129,615 125,999 127,672 -0.16%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 4.14% 2.35% 7.07% 5.72% 4.06% 0.95% 6.90% -
ROE 0.18% 0.16% 0.91% 0.45% 0.14% 0.03% 0.88% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 20.43 20.92 27.70 18.82 19.08 19.32 24.32 -10.94%
EPS 0.34 0.29 1.68 0.81 0.26 0.05 1.59 -64.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.84 1.84 1.82 1.81 1.81 1.81 1.46%
Adjusted Per Share Value based on latest NOSH - 128,148
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 17.67 18.48 24.11 16.38 16.80 16.54 21.09 -11.09%
EPS 0.29 0.26 1.46 0.71 0.23 0.04 1.38 -64.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6006 1.625 1.6019 1.5844 1.5938 1.5493 1.5699 1.29%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.52 0.49 0.51 0.50 0.48 0.41 0.32 -
P/RPS 2.55 2.34 1.84 2.66 2.52 2.12 1.32 54.92%
P/EPS 152.94 168.97 30.36 61.73 184.62 820.00 20.13 285.04%
EY 0.65 0.59 3.29 1.62 0.54 0.12 4.97 -74.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.28 0.27 0.27 0.23 0.18 34.14%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 25/10/10 29/07/10 29/04/10 20/01/10 22/10/09 24/07/09 30/04/09 -
Price 0.54 0.54 0.51 0.46 0.45 0.48 0.45 -
P/RPS 2.64 2.58 1.84 2.44 2.36 2.48 1.85 26.66%
P/EPS 158.82 186.21 30.36 56.79 173.08 960.00 28.30 214.80%
EY 0.63 0.54 3.29 1.76 0.58 0.10 3.53 -68.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.28 0.25 0.25 0.27 0.25 10.37%

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