[EUPE] QoQ Quarter Result on 30-Nov-2011 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 104.49%
YoY- 131.02%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 40,983 37,499 35,873 31,919 40,973 34,287 40,120 1.42%
PBT 6,818 5,021 3,354 4,635 3,113 2,598 5,231 19.22%
Tax -2,138 -1,431 -1,142 -1,321 -1,059 -978 -1,626 19.92%
NP 4,680 3,590 2,212 3,314 2,054 1,620 3,605 18.90%
-
NP to SH 4,186 3,043 1,360 2,458 1,202 1,043 3,105 21.92%
-
Tax Rate 31.36% 28.50% 34.05% 28.50% 34.02% 37.64% 31.08% -
Total Cost 36,303 33,909 33,661 28,605 38,919 32,667 36,515 -0.38%
-
Net Worth 254,720 249,600 247,039 244,519 242,957 243,366 127,756 58.08%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 254,720 249,600 247,039 244,519 242,957 243,366 127,756 58.08%
NOSH 128,000 128,000 128,000 128,020 127,872 128,765 127,756 0.12%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 11.42% 9.57% 6.17% 10.38% 5.01% 4.72% 8.99% -
ROE 1.64% 1.22% 0.55% 1.01% 0.49% 0.43% 2.43% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 32.02 29.30 28.03 24.93 32.04 26.63 31.40 1.30%
EPS 3.27 2.38 1.06 1.92 0.94 0.81 2.43 21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.95 1.93 1.91 1.90 1.89 1.00 57.88%
Adjusted Per Share Value based on latest NOSH - 128,020
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 27.84 25.47 24.37 21.68 27.83 23.29 27.26 1.40%
EPS 2.84 2.07 0.92 1.67 0.82 0.71 2.11 21.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7304 1.6957 1.6783 1.6611 1.6505 1.6533 0.8679 58.07%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.55 0.52 0.52 0.43 0.44 0.50 0.50 -
P/RPS 1.72 1.77 1.86 1.72 1.37 1.88 1.59 5.35%
P/EPS 16.82 21.87 48.94 22.40 46.81 61.73 20.57 -12.50%
EY 5.95 4.57 2.04 4.47 2.14 1.62 4.86 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.23 0.23 0.26 0.50 -31.94%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 29/07/11 25/04/11 -
Price 0.53 0.50 0.51 0.52 0.42 0.48 0.53 -
P/RPS 1.66 1.71 1.82 2.09 1.31 1.80 1.69 -1.18%
P/EPS 16.21 21.03 48.00 27.08 44.68 59.26 21.81 -17.87%
EY 6.17 4.75 2.08 3.69 2.24 1.69 4.59 21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.26 0.27 0.22 0.25 0.53 -36.08%

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