[EUPE] YoY Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 217.46%
YoY- -85.42%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 156,964 150,520 106,430 98,142 137,818 153,782 159,276 -0.24%
PBT 23,678 11,422 5,756 5,228 9,510 18,430 14,022 9.11%
Tax -7,138 -4,074 -2,320 -2,754 -4,024 -6,450 -4,070 9.80%
NP 16,540 7,348 3,436 2,474 5,486 11,980 9,952 8.82%
-
NP to SH 14,458 4,490 1,620 800 5,486 11,988 9,952 6.41%
-
Tax Rate 30.15% 35.67% 40.31% 52.68% 42.31% 35.00% 29.03% -
Total Cost 140,424 143,172 102,994 95,668 132,332 141,802 149,324 -1.01%
-
Net Worth 254,720 243,742 237,857 233,548 230,803 217,730 203,389 3.81%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 254,720 243,742 237,857 233,548 230,803 217,730 203,389 3.81%
NOSH 128,000 128,285 128,571 129,032 128,224 128,076 127,917 0.01%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 10.54% 4.88% 3.23% 2.52% 3.98% 7.79% 6.25% -
ROE 5.68% 1.84% 0.68% 0.34% 2.38% 5.51% 4.89% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 122.63 117.33 82.78 76.06 107.48 120.07 124.51 -0.25%
EPS 11.30 3.50 1.26 0.62 4.28 9.36 7.78 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 1.85 1.81 1.80 1.70 1.59 3.80%
Adjusted Per Share Value based on latest NOSH - 129,615
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 106.63 102.26 72.30 66.67 93.63 104.47 108.20 -0.24%
EPS 9.82 3.05 1.10 0.54 3.73 8.14 6.76 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7304 1.6559 1.6159 1.5866 1.568 1.4791 1.3817 3.81%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.55 0.44 0.52 0.48 0.55 1.00 0.42 -
P/RPS 0.45 0.38 0.63 0.63 0.51 0.83 0.34 4.77%
P/EPS 4.87 12.57 41.27 77.42 12.86 10.68 5.40 -1.70%
EY 20.54 7.95 2.42 1.29 7.78 9.36 18.52 1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.28 0.27 0.31 0.59 0.26 1.24%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 18/10/12 25/10/11 25/10/10 22/10/09 28/10/08 29/10/07 19/10/06 -
Price 0.53 0.42 0.54 0.45 0.48 0.92 0.41 -
P/RPS 0.43 0.36 0.65 0.59 0.45 0.77 0.33 4.50%
P/EPS 4.69 12.00 42.86 72.58 11.22 9.83 5.27 -1.92%
EY 21.31 8.33 2.33 1.38 8.91 10.17 18.98 1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.29 0.25 0.27 0.54 0.26 0.63%

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