[EUPE] YoY Annualized Quarter Result on 31-May-2010 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -58.01%
YoY- 498.41%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 146,800 149,996 137,148 108,796 97,384 147,784 168,816 -2.29%
PBT 10,836 20,084 10,392 4,812 3,436 11,052 18,564 -8.57%
Tax -3,740 -5,724 -3,912 -2,252 -2,508 -3,656 -5,780 -6.99%
NP 7,096 14,360 6,480 2,560 928 7,396 12,784 -9.33%
-
NP to SH 6,188 12,172 4,172 1,508 252 7,396 12,772 -11.36%
-
Tax Rate 34.51% 28.50% 37.64% 46.80% 72.99% 33.08% 31.14% -
Total Cost 139,704 135,636 130,668 106,236 96,456 140,388 156,032 -1.82%
-
Net Worth 263,679 249,600 243,366 239,200 228,059 228,556 214,148 3.52%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 263,679 249,600 243,366 239,200 228,059 228,556 214,148 3.52%
NOSH 128,000 128,000 128,765 130,000 125,999 128,402 128,232 -0.03%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 4.83% 9.57% 4.72% 2.35% 0.95% 5.00% 7.57% -
ROE 2.35% 4.88% 1.71% 0.63% 0.11% 3.24% 5.96% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 114.69 117.18 106.51 83.69 77.29 115.09 131.65 -2.27%
EPS 4.84 9.52 3.24 1.16 0.20 5.76 9.96 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.95 1.89 1.84 1.81 1.78 1.67 3.55%
Adjusted Per Share Value based on latest NOSH - 130,000
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 99.73 101.90 93.17 73.91 66.16 100.40 114.68 -2.29%
EPS 4.20 8.27 2.83 1.02 0.17 5.02 8.68 -11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7913 1.6957 1.6533 1.625 1.5493 1.5527 1.4548 3.52%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.875 0.52 0.50 0.49 0.41 0.58 0.69 -
P/RPS 0.76 0.44 0.47 0.59 0.53 0.50 0.52 6.52%
P/EPS 18.10 5.47 15.43 42.24 205.00 10.07 6.93 17.33%
EY 5.53 18.29 6.48 2.37 0.49 9.93 14.43 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.27 0.26 0.27 0.23 0.33 0.41 0.40%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 28/07/08 27/07/07 -
Price 0.80 0.50 0.48 0.54 0.48 0.57 1.43 -
P/RPS 0.70 0.43 0.45 0.65 0.62 0.50 1.09 -7.10%
P/EPS 16.55 5.26 14.81 46.55 240.00 9.90 14.36 2.39%
EY 6.04 19.02 6.75 2.15 0.42 10.11 6.97 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.25 0.29 0.27 0.32 0.86 -12.33%

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