[EUPE] YoY Annualized Quarter Result on 31-Aug-2017 [#2]

Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- 145.05%
YoY- 1826.69%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 303,736 327,792 347,962 304,454 153,224 116,906 186,542 8.45%
PBT 70,610 82,832 82,674 28,422 11,794 5,360 11,284 35.71%
Tax -18,854 -21,234 -23,578 -9,360 -8,680 -1,832 -2,642 38.71%
NP 51,756 61,598 59,096 19,062 3,114 3,528 8,642 34.72%
-
NP to SH 33,184 35,488 24,138 9,704 -562 3,676 8,550 25.33%
-
Tax Rate 26.70% 25.64% 28.52% 32.93% 73.60% 34.18% 23.41% -
Total Cost 251,980 266,194 288,866 285,392 150,110 113,378 177,900 5.96%
-
Net Worth 368,640 337,920 302,079 286,720 288,000 285,440 277,760 4.82%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 368,640 337,920 302,079 286,720 288,000 285,440 277,760 4.82%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 17.04% 18.79% 16.98% 6.26% 2.03% 3.02% 4.63% -
ROE 9.00% 10.50% 7.99% 3.38% -0.20% 1.29% 3.08% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 237.29 256.09 271.85 237.85 119.71 91.33 145.74 8.45%
EPS 25.92 27.72 18.86 7.58 -0.44 2.88 6.68 25.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.64 2.36 2.24 2.25 2.23 2.17 4.82%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 206.34 222.68 236.39 206.83 104.09 79.42 126.73 8.45%
EPS 22.54 24.11 16.40 6.59 -0.38 2.50 5.81 25.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5043 2.2957 2.0522 1.9478 1.9565 1.9391 1.887 4.82%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.58 0.62 0.735 1.08 0.80 0.76 0.935 -
P/RPS 0.24 0.24 0.27 0.45 0.67 0.83 0.64 -15.06%
P/EPS 2.24 2.24 3.90 14.25 -182.21 26.46 14.00 -26.29%
EY 44.70 44.72 25.66 7.02 -0.55 3.78 7.14 35.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.31 0.48 0.36 0.34 0.43 -11.96%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 22/10/20 24/10/19 24/10/18 26/10/17 20/10/16 22/10/15 23/10/14 -
Price 0.58 0.63 0.75 1.27 0.82 0.85 0.87 -
P/RPS 0.24 0.25 0.28 0.53 0.69 0.93 0.60 -14.15%
P/EPS 2.24 2.27 3.98 16.75 -186.76 29.60 13.02 -25.40%
EY 44.70 44.01 25.14 5.97 -0.54 3.38 7.68 34.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.32 0.57 0.36 0.38 0.40 -10.90%

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