[EUPE] QoQ Annualized Quarter Result on 30-Nov-2010 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 54.32%
YoY- 30.39%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 150,520 137,148 124,166 112,061 106,430 108,796 108,685 24.17%
PBT 11,422 10,392 10,753 7,362 5,756 4,812 7,046 37.87%
Tax -4,074 -3,912 -4,008 -3,176 -2,320 -2,252 -1,920 64.89%
NP 7,348 6,480 6,745 4,186 3,436 2,560 5,126 27.05%
-
NP to SH 4,490 4,172 4,980 2,500 1,620 1,508 3,591 16.01%
-
Tax Rate 35.67% 37.64% 37.27% 43.14% 40.31% 46.80% 27.25% -
Total Cost 143,172 130,668 117,421 107,874 102,994 106,236 103,559 24.02%
-
Net Worth 243,742 243,366 240,704 237,585 237,857 239,200 235,140 2.41%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 243,742 243,366 240,704 237,585 237,857 239,200 235,140 2.41%
NOSH 128,285 128,765 128,034 128,424 128,571 130,000 127,793 0.25%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 4.88% 4.72% 5.43% 3.74% 3.23% 2.35% 4.72% -
ROE 1.84% 1.71% 2.07% 1.05% 0.68% 0.63% 1.53% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 117.33 106.51 96.98 87.26 82.78 83.69 85.05 23.85%
EPS 3.50 3.24 3.89 1.95 1.26 1.16 2.81 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.88 1.85 1.85 1.84 1.84 2.15%
Adjusted Per Share Value based on latest NOSH - 128,192
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 102.26 93.17 84.35 76.13 72.30 73.91 73.83 24.18%
EPS 3.05 2.83 3.38 1.70 1.10 1.02 2.44 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6559 1.6533 1.6352 1.614 1.6159 1.625 1.5974 2.42%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.44 0.50 0.50 0.53 0.52 0.49 0.51 -
P/RPS 0.38 0.47 0.52 0.61 0.63 0.59 0.60 -26.18%
P/EPS 12.57 15.43 12.85 27.23 41.27 42.24 18.15 -21.66%
EY 7.95 6.48 7.78 3.67 2.42 2.37 5.51 27.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.27 0.29 0.28 0.27 0.28 -12.25%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 29/07/11 25/04/11 31/01/11 25/10/10 29/07/10 29/04/10 -
Price 0.42 0.48 0.53 0.52 0.54 0.54 0.51 -
P/RPS 0.36 0.45 0.55 0.60 0.65 0.65 0.60 -28.79%
P/EPS 12.00 14.81 13.63 26.71 42.86 46.55 18.15 -24.04%
EY 8.33 6.75 7.34 3.74 2.33 2.15 5.51 31.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.28 0.28 0.29 0.29 0.28 -14.81%

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