[EUPE] QoQ Annualized Quarter Result on 30-Nov-2013 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 4.0%
YoY- -23.06%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 186,542 186,408 186,119 181,448 166,762 146,800 146,591 17.37%
PBT 11,284 6,124 20,458 19,172 16,080 10,836 25,055 -41.15%
Tax -2,642 -2,864 -6,362 -6,770 -4,428 -3,740 -8,340 -53.43%
NP 8,642 3,260 14,096 12,401 11,652 7,096 16,715 -35.50%
-
NP to SH 8,550 2,924 13,629 12,045 11,582 6,188 14,871 -30.78%
-
Tax Rate 23.41% 46.77% 31.10% 35.31% 27.54% 34.51% 33.29% -
Total Cost 177,900 183,148 172,023 169,046 155,110 139,704 129,876 23.26%
-
Net Worth 277,760 273,920 272,640 266,239 264,959 263,679 262,399 3.85%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - 2,560 - - - - -
Div Payout % - - 18.78% - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 277,760 273,920 272,640 266,239 264,959 263,679 262,399 3.85%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 4.63% 1.75% 7.57% 6.83% 6.99% 4.83% 11.40% -
ROE 3.08% 1.07% 5.00% 4.52% 4.37% 2.35% 5.67% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 145.74 145.63 145.41 141.76 130.28 114.69 114.52 17.38%
EPS 6.68 2.28 10.65 9.41 9.04 4.84 11.62 -30.79%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.14 2.13 2.08 2.07 2.06 2.05 3.85%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 126.73 126.64 126.44 123.27 113.29 99.73 99.59 17.37%
EPS 5.81 1.99 9.26 8.18 7.87 4.20 10.10 -30.76%
DPS 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
NAPS 1.887 1.8609 1.8522 1.8087 1.80 1.7913 1.7826 3.85%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.935 0.935 0.78 0.725 0.695 0.875 0.52 -
P/RPS 0.64 0.64 0.54 0.51 0.53 0.76 0.45 26.38%
P/EPS 14.00 40.93 7.33 7.70 7.68 18.10 4.48 113.30%
EY 7.14 2.44 13.65 12.98 13.02 5.53 22.34 -53.15%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.37 0.35 0.34 0.42 0.25 43.41%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 25/07/13 30/04/13 -
Price 0.87 1.04 1.05 0.75 0.765 0.80 0.63 -
P/RPS 0.60 0.71 0.72 0.53 0.59 0.70 0.55 5.95%
P/EPS 13.02 45.53 9.86 7.97 8.45 16.55 5.42 79.08%
EY 7.68 2.20 10.14 12.55 11.83 6.04 18.44 -44.14%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.49 0.36 0.37 0.39 0.31 18.46%

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