[EUPE] QoQ Quarter Result on 31-May-2012 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 123.75%
YoY- 191.75%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 31,172 36,937 40,983 37,499 35,873 31,919 40,973 -16.67%
PBT 5,755 7,461 6,818 5,021 3,354 4,635 3,113 50.68%
Tax -2,462 -2,309 -2,138 -1,431 -1,142 -1,321 -1,059 75.58%
NP 3,293 5,152 4,680 3,590 2,212 3,314 2,054 37.02%
-
NP to SH 3,129 4,513 4,186 3,043 1,360 2,458 1,202 89.34%
-
Tax Rate 42.78% 30.95% 31.36% 28.50% 34.05% 28.50% 34.02% -
Total Cost 27,879 31,785 36,303 33,909 33,661 28,605 38,919 -19.95%
-
Net Worth 262,399 258,559 254,720 249,600 247,039 244,519 242,957 5.27%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 262,399 258,559 254,720 249,600 247,039 244,519 242,957 5.27%
NOSH 128,000 128,000 128,000 128,000 128,000 128,020 127,872 0.06%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 10.56% 13.95% 11.42% 9.57% 6.17% 10.38% 5.01% -
ROE 1.19% 1.75% 1.64% 1.22% 0.55% 1.01% 0.49% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 24.35 28.86 32.02 29.30 28.03 24.93 32.04 -16.73%
EPS 2.44 3.53 3.27 2.38 1.06 1.92 0.94 88.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.02 1.99 1.95 1.93 1.91 1.90 5.20%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 21.18 25.09 27.84 25.47 24.37 21.68 27.83 -16.65%
EPS 2.13 3.07 2.84 2.07 0.92 1.67 0.82 89.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7826 1.7565 1.7304 1.6957 1.6783 1.6611 1.6505 5.27%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.52 0.53 0.55 0.52 0.52 0.43 0.44 -
P/RPS 2.14 1.84 1.72 1.77 1.86 1.72 1.37 34.66%
P/EPS 21.27 15.03 16.82 21.87 48.94 22.40 46.81 -40.92%
EY 4.70 6.65 5.95 4.57 2.04 4.47 2.14 69.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.28 0.27 0.27 0.23 0.23 5.72%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 -
Price 0.63 0.565 0.53 0.50 0.51 0.52 0.42 -
P/RPS 2.59 1.96 1.66 1.71 1.82 2.09 1.31 57.59%
P/EPS 25.77 16.02 16.21 21.03 48.00 27.08 44.68 -30.73%
EY 3.88 6.24 6.17 4.75 2.08 3.69 2.24 44.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.27 0.26 0.26 0.27 0.22 25.71%

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