[EUPE] QoQ 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- 7.81%
YoY- 83.6%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 46,681 36,700 31,172 36,937 40,983 37,499 35,873 19.13%
PBT 5,331 2,709 5,755 7,461 6,818 5,021 3,354 36.08%
Tax -1,279 -935 -2,462 -2,309 -2,138 -1,431 -1,142 7.82%
NP 4,052 1,774 3,293 5,152 4,680 3,590 2,212 49.54%
-
NP to SH 4,244 1,547 3,129 4,513 4,186 3,043 1,360 113.10%
-
Tax Rate 23.99% 34.51% 42.78% 30.95% 31.36% 28.50% 34.05% -
Total Cost 42,629 34,926 27,879 31,785 36,303 33,909 33,661 17.00%
-
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 8.68% 4.83% 10.56% 13.95% 11.42% 9.57% 6.17% -
ROE 1.60% 0.59% 1.19% 1.75% 1.64% 1.22% 0.55% -
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 36.47 28.67 24.35 28.86 32.02 29.30 28.03 19.12%
EPS 3.32 1.21 2.44 3.53 3.27 2.38 1.06 113.62%
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 31.71 24.93 21.18 25.09 27.84 25.47 24.37 19.12%
EPS 2.88 1.05 2.13 3.07 2.84 2.07 0.92 113.55%
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 1.91 3.05 2.14 1.84 1.72 1.77 1.86 1.77%
P/EPS 20.96 72.40 21.27 15.03 16.82 21.87 48.94 -43.09%
EY 4.77 1.38 4.70 6.65 5.95 4.57 2.04 75.89%
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 2.10 2.79 2.59 1.96 1.66 1.71 1.82 9.98%
P/EPS 23.07 66.19 25.77 16.02 16.21 21.03 48.00 -38.56%
EY 4.33 1.51 3.88 6.24 6.17 4.75 2.08 62.81%
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