[EUPE] YoY Annualized Quarter Result on 31-May-2012 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 56.63%
YoY- 191.75%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 144,860 186,408 146,800 149,996 137,148 108,796 97,384 6.83%
PBT 6,276 6,124 10,836 20,084 10,392 4,812 3,436 10.55%
Tax -3,360 -2,864 -3,740 -5,724 -3,912 -2,252 -2,508 4.99%
NP 2,916 3,260 7,096 14,360 6,480 2,560 928 21.01%
-
NP to SH 3,100 2,924 6,188 12,172 4,172 1,508 252 51.90%
-
Tax Rate 53.54% 46.77% 34.51% 28.50% 37.64% 46.80% 72.99% -
Total Cost 141,944 183,148 139,704 135,636 130,668 106,236 96,456 6.64%
-
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.80%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 285,440 273,920 263,679 249,600 243,366 239,200 228,059 3.80%
NOSH 128,000 128,000 128,000 128,000 128,765 130,000 125,999 0.26%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 2.01% 1.75% 4.83% 9.57% 4.72% 2.35% 0.95% -
ROE 1.09% 1.07% 2.35% 4.88% 1.71% 0.63% 0.11% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 113.17 145.63 114.69 117.18 106.51 83.69 77.29 6.55%
EPS 2.44 2.28 4.84 9.52 3.24 1.16 0.20 51.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.14 2.06 1.95 1.89 1.84 1.81 3.53%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 98.41 126.64 99.73 101.90 93.17 73.91 66.16 6.83%
EPS 2.11 1.99 4.20 8.27 2.83 1.02 0.17 52.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9391 1.8609 1.7913 1.6957 1.6533 1.625 1.5493 3.80%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.84 0.935 0.875 0.52 0.50 0.49 0.41 -
P/RPS 0.74 0.64 0.76 0.44 0.47 0.59 0.53 5.71%
P/EPS 34.68 40.93 18.10 5.47 15.43 42.24 205.00 -25.62%
EY 2.88 2.44 5.53 18.29 6.48 2.37 0.49 34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.42 0.27 0.26 0.27 0.23 8.72%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 27/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 24/07/09 -
Price 0.82 1.04 0.80 0.50 0.48 0.54 0.48 -
P/RPS 0.72 0.71 0.70 0.43 0.45 0.65 0.62 2.52%
P/EPS 33.86 45.53 16.55 5.26 14.81 46.55 240.00 -27.83%
EY 2.95 2.20 6.04 19.02 6.75 2.15 0.42 38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.39 0.26 0.25 0.29 0.27 5.38%

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