[EUPE] YoY Annualized Quarter Result on 31-Aug-2015 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- 18.58%
YoY- -57.01%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 347,962 304,454 153,224 116,906 186,542 166,762 156,964 14.18%
PBT 82,674 28,422 11,794 5,360 11,284 16,080 23,678 23.15%
Tax -23,578 -9,360 -8,680 -1,832 -2,642 -4,428 -7,138 22.02%
NP 59,096 19,062 3,114 3,528 8,642 11,652 16,540 23.63%
-
NP to SH 24,138 9,704 -562 3,676 8,550 11,582 14,458 8.91%
-
Tax Rate 28.52% 32.93% 73.60% 34.18% 23.41% 27.54% 30.15% -
Total Cost 288,866 285,392 150,110 113,378 177,900 155,110 140,424 12.76%
-
Net Worth 302,079 286,720 288,000 285,440 277,760 264,959 254,720 2.88%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 302,079 286,720 288,000 285,440 277,760 264,959 254,720 2.88%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 16.98% 6.26% 2.03% 3.02% 4.63% 6.99% 10.54% -
ROE 7.99% 3.38% -0.20% 1.29% 3.08% 4.37% 5.68% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 271.85 237.85 119.71 91.33 145.74 130.28 122.63 14.18%
EPS 18.86 7.58 -0.44 2.88 6.68 9.04 11.30 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.24 2.25 2.23 2.17 2.07 1.99 2.88%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 236.39 206.83 104.09 79.42 126.73 113.29 106.63 14.18%
EPS 16.40 6.59 -0.38 2.50 5.81 7.87 9.82 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0522 1.9478 1.9565 1.9391 1.887 1.80 1.7304 2.88%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.735 1.08 0.80 0.76 0.935 0.695 0.55 -
P/RPS 0.27 0.45 0.67 0.83 0.64 0.53 0.45 -8.15%
P/EPS 3.90 14.25 -182.21 26.46 14.00 7.68 4.87 -3.63%
EY 25.66 7.02 -0.55 3.78 7.14 13.02 20.54 3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.36 0.34 0.43 0.34 0.28 1.71%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 24/10/18 26/10/17 20/10/16 22/10/15 23/10/14 24/10/13 18/10/12 -
Price 0.75 1.27 0.82 0.85 0.87 0.765 0.53 -
P/RPS 0.28 0.53 0.69 0.93 0.60 0.59 0.43 -6.89%
P/EPS 3.98 16.75 -186.76 29.60 13.02 8.45 4.69 -2.69%
EY 25.14 5.97 -0.54 3.38 7.68 11.83 21.31 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.36 0.38 0.40 0.37 0.27 2.87%

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