[EUPE] QoQ TTM Result on 28-Feb-2009 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -30.84%
YoY- -63.51%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 104,239 106,432 113,670 126,270 139,744 145,643 148,367 -20.95%
PBT 6,522 4,741 4,978 6,882 9,953 14,597 17,179 -47.53%
Tax -1,762 -1,243 -1,591 -1,878 -2,970 -4,535 -5,217 -51.47%
NP 4,760 3,498 3,387 5,004 6,983 10,062 11,962 -45.86%
-
NP to SH 3,468 2,548 3,105 4,891 7,072 10,151 12,058 -56.39%
-
Tax Rate 27.02% 26.22% 31.96% 27.29% 29.84% 31.07% 30.37% -
Total Cost 99,479 102,934 110,283 121,266 132,761 135,581 136,405 -18.96%
-
Net Worth 233,229 234,603 228,059 231,088 235,999 230,142 228,556 1.35%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 233,229 234,603 228,059 231,088 235,999 230,142 228,556 1.35%
NOSH 128,148 129,615 125,999 127,672 131,111 127,857 128,402 -0.13%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 4.57% 3.29% 2.98% 3.96% 5.00% 6.91% 8.06% -
ROE 1.49% 1.09% 1.36% 2.12% 3.00% 4.41% 5.28% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 81.34 82.11 90.21 98.90 106.58 113.91 115.55 -20.85%
EPS 2.71 1.97 2.46 3.83 5.39 7.94 9.39 -56.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.81 1.81 1.81 1.80 1.80 1.78 1.49%
Adjusted Per Share Value based on latest NOSH - 127,672
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 70.81 72.30 77.22 85.78 94.93 98.94 100.79 -20.95%
EPS 2.36 1.73 2.11 3.32 4.80 6.90 8.19 -56.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5844 1.5938 1.5493 1.5699 1.6033 1.5635 1.5527 1.35%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.50 0.48 0.41 0.32 0.42 0.55 0.58 -
P/RPS 0.61 0.58 0.45 0.32 0.39 0.48 0.50 14.16%
P/EPS 18.48 24.42 16.64 8.35 7.79 6.93 6.18 107.42%
EY 5.41 4.10 6.01 11.97 12.84 14.44 16.19 -51.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.23 0.18 0.23 0.31 0.33 -12.51%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 22/10/09 24/07/09 30/04/09 22/01/09 28/10/08 28/07/08 -
Price 0.46 0.45 0.48 0.45 0.50 0.48 0.57 -
P/RPS 0.57 0.55 0.53 0.45 0.47 0.42 0.49 10.59%
P/EPS 17.00 22.89 19.48 11.75 9.27 6.05 6.07 98.56%
EY 5.88 4.37 5.13 8.51 10.79 16.54 16.48 -49.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.27 0.25 0.28 0.27 0.32 -15.16%

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