[EUPE] YoY Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 259.5%
YoY- -49.74%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 115,419 107,179 84,046 73,188 95,219 109,100 118,481 -0.43%
PBT 19,300 10,346 5,522 4,762 5,122 14,226 10,030 11.51%
Tax -5,878 -3,358 -2,382 -2,145 -2,261 -5,039 -3,324 9.95%
NP 13,422 6,988 3,140 2,617 2,861 9,187 6,706 12.24%
-
NP to SH 11,742 4,703 1,875 1,438 2,861 9,191 6,707 9.77%
-
Tax Rate 30.46% 32.46% 43.14% 45.04% 44.14% 35.42% 33.14% -
Total Cost 101,997 100,191 80,906 70,571 92,358 99,913 111,775 -1.51%
-
Net Worth 258,559 244,761 237,585 233,675 229,901 221,454 206,073 3.85%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 258,559 244,761 237,585 233,675 229,901 221,454 206,073 3.85%
NOSH 128,000 128,147 128,424 128,392 127,723 128,008 127,996 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 11.63% 6.52% 3.74% 3.58% 3.00% 8.42% 5.66% -
ROE 4.54% 1.92% 0.79% 0.62% 1.24% 4.15% 3.25% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 90.17 83.64 65.44 57.00 74.55 85.23 92.57 -0.43%
EPS 9.17 3.67 1.46 1.12 2.24 7.18 5.24 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.91 1.85 1.82 1.80 1.73 1.61 3.84%
Adjusted Per Share Value based on latest NOSH - 128,148
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 78.41 72.81 57.10 49.72 64.69 74.12 80.49 -0.43%
EPS 7.98 3.19 1.27 0.98 1.94 6.24 4.56 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7565 1.6628 1.614 1.5875 1.5618 1.5044 1.40 3.84%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.53 0.43 0.53 0.50 0.42 0.71 0.46 -
P/RPS 0.59 0.51 0.81 0.88 0.56 0.83 0.50 2.79%
P/EPS 5.78 11.72 36.30 44.64 18.75 9.89 8.78 -6.72%
EY 17.31 8.53 2.75 2.24 5.33 10.11 11.39 7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.29 0.27 0.23 0.41 0.29 -1.80%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 23/01/13 31/01/12 31/01/11 20/01/10 22/01/09 31/01/08 16/01/07 -
Price 0.565 0.52 0.52 0.46 0.50 0.69 0.46 -
P/RPS 0.63 0.62 0.79 0.81 0.67 0.81 0.50 3.92%
P/EPS 6.16 14.17 35.62 41.07 22.32 9.61 8.78 -5.73%
EY 16.24 7.06 2.81 2.43 4.48 10.41 11.39 6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.28 0.25 0.28 0.40 0.29 -0.58%

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