[EUPE] YoY Annualized Quarter Result on 31-May-2013 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -58.39%
YoY- -49.16%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 150,576 144,860 186,408 146,800 149,996 137,148 108,796 5.56%
PBT 8,152 6,276 6,124 10,836 20,084 10,392 4,812 9.17%
Tax -4,888 -3,360 -2,864 -3,740 -5,724 -3,912 -2,252 13.77%
NP 3,264 2,916 3,260 7,096 14,360 6,480 2,560 4.12%
-
NP to SH 1,052 3,100 2,924 6,188 12,172 4,172 1,508 -5.81%
-
Tax Rate 59.96% 53.54% 46.77% 34.51% 28.50% 37.64% 46.80% -
Total Cost 147,312 141,944 183,148 139,704 135,636 130,668 106,236 5.59%
-
Net Worth 288,000 285,440 273,920 263,679 249,600 243,366 239,200 3.13%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 288,000 285,440 273,920 263,679 249,600 243,366 239,200 3.13%
NOSH 128,000 128,000 128,000 128,000 128,000 128,765 130,000 -0.25%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 2.17% 2.01% 1.75% 4.83% 9.57% 4.72% 2.35% -
ROE 0.37% 1.09% 1.07% 2.35% 4.88% 1.71% 0.63% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 117.64 113.17 145.63 114.69 117.18 106.51 83.69 5.83%
EPS 0.84 2.44 2.28 4.84 9.52 3.24 1.16 -5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.23 2.14 2.06 1.95 1.89 1.84 3.40%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 102.29 98.41 126.64 99.73 101.90 93.17 73.91 5.56%
EPS 0.71 2.11 1.99 4.20 8.27 2.83 1.02 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9565 1.9391 1.8609 1.7913 1.6957 1.6533 1.625 3.13%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.775 0.84 0.935 0.875 0.52 0.50 0.49 -
P/RPS 0.66 0.74 0.64 0.76 0.44 0.47 0.59 1.88%
P/EPS 94.30 34.68 40.93 18.10 5.47 15.43 42.24 14.30%
EY 1.06 2.88 2.44 5.53 18.29 6.48 2.37 -12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.42 0.27 0.26 0.27 3.91%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 27/07/15 24/07/14 25/07/13 26/07/12 29/07/11 29/07/10 -
Price 0.75 0.82 1.04 0.80 0.50 0.48 0.54 -
P/RPS 0.64 0.72 0.71 0.70 0.43 0.45 0.65 -0.25%
P/EPS 91.25 33.86 45.53 16.55 5.26 14.81 46.55 11.85%
EY 1.10 2.95 2.20 6.04 19.02 6.75 2.15 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.49 0.39 0.26 0.25 0.29 2.17%

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