[EUPE] QoQ Quarter Result on 30-Nov-2020 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
21-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- -9.53%
YoY- 122.32%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 33,157 53,903 71,407 80,750 121,460 30,408 77,794 -43.27%
PBT 4,632 9,576 17,325 30,197 31,711 3,594 16,231 -56.55%
Tax -1,710 -2,636 -4,097 -7,926 -7,717 -1,710 -3,913 -42.32%
NP 2,922 6,940 13,228 22,271 23,994 1,884 12,318 -61.57%
-
NP to SH 2,687 5,191 10,933 14,664 16,209 383 9,521 -56.87%
-
Tax Rate 36.92% 27.53% 23.65% 26.25% 24.34% 47.58% 24.11% -
Total Cost 30,235 46,963 58,179 58,479 97,466 28,524 65,476 -40.17%
-
Net Worth 401,920 398,079 394,239 384,000 368,640 353,279 352,000 9.21%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 1,920 - - - - - - -
Div Payout % 71.46% - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 401,920 398,079 394,239 384,000 368,640 353,279 352,000 9.21%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 8.81% 12.87% 18.52% 27.58% 19.75% 6.20% 15.83% -
ROE 0.67% 1.30% 2.77% 3.82% 4.40% 0.11% 2.70% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 25.90 42.11 55.79 63.09 94.89 23.76 60.78 -43.28%
EPS 2.10 4.06 8.54 11.46 12.66 0.30 7.44 -56.87%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 3.11 3.08 3.00 2.88 2.76 2.75 9.21%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 22.53 36.62 48.51 54.86 82.51 20.66 52.85 -43.26%
EPS 1.83 3.53 7.43 9.96 11.01 0.26 6.47 -56.81%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7304 2.7043 2.6783 2.6087 2.5043 2.40 2.3913 9.21%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.83 0.80 0.825 0.665 0.58 0.54 0.58 -
P/RPS 3.20 1.90 1.48 1.05 0.61 2.27 0.95 124.21%
P/EPS 39.54 19.73 9.66 5.80 4.58 180.47 7.80 194.22%
EY 2.53 5.07 10.35 17.23 21.83 0.55 12.82 -66.00%
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.27 0.22 0.20 0.20 0.21 15.25%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 22/10/21 30/07/21 22/04/21 21/01/21 22/10/20 23/07/20 14/05/20 -
Price 0.88 0.795 0.98 0.875 0.58 0.535 0.545 -
P/RPS 3.40 1.89 1.76 1.39 0.61 2.25 0.90 141.97%
P/EPS 41.92 19.60 11.47 7.64 4.58 178.80 7.33 218.78%
EY 2.39 5.10 8.72 13.09 21.83 0.56 13.65 -68.60%
DY 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.32 0.29 0.20 0.19 0.20 25.06%

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