[EUPE] QoQ Annualized Quarter Result on 30-Nov-2017 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 3.23%
YoY- 351.27%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 347,962 305,888 314,083 296,864 304,454 230,856 167,210 62.77%
PBT 82,674 58,092 29,764 30,720 28,422 18,624 588 2579.67%
Tax -23,578 -16,400 -5,404 -7,254 -9,360 -6,352 -4,723 191.24%
NP 59,096 41,692 24,360 23,465 19,062 12,272 -4,135 -
-
NP to SH 24,138 16,184 9,590 10,017 9,704 3,960 -7,389 -
-
Tax Rate 28.52% 28.23% 18.16% 23.61% 32.93% 34.11% 803.23% -
Total Cost 288,866 264,196 289,723 273,398 285,392 218,584 171,345 41.51%
-
Net Worth 302,079 294,399 290,559 288,000 286,720 281,600 281,600 4.77%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 302,079 294,399 290,559 288,000 286,720 281,600 281,600 4.77%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 16.98% 13.63% 7.76% 7.90% 6.26% 5.32% -2.47% -
ROE 7.99% 5.50% 3.30% 3.48% 3.38% 1.41% -2.62% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 271.85 238.98 245.38 231.93 237.85 180.36 130.63 62.78%
EPS 18.86 12.64 7.49 7.83 7.58 3.08 -5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.30 2.27 2.25 2.24 2.20 2.20 4.77%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 236.39 207.80 213.37 201.67 206.83 156.83 113.59 62.78%
EPS 16.40 10.99 6.51 6.81 6.59 2.69 -5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0522 2.00 1.9739 1.9565 1.9478 1.913 1.913 4.78%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.735 0.79 0.925 1.10 1.08 0.97 0.80 -
P/RPS 0.27 0.33 0.38 0.47 0.45 0.54 0.61 -41.83%
P/EPS 3.90 6.25 12.35 14.06 14.25 31.35 -13.86 -
EY 25.66 16.00 8.10 7.11 7.02 3.19 -7.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.41 0.49 0.48 0.44 0.36 -9.46%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 24/10/18 26/07/18 26/04/18 25/01/18 26/10/17 27/07/17 27/04/17 -
Price 0.75 0.785 0.935 1.04 1.27 1.15 1.03 -
P/RPS 0.28 0.33 0.38 0.45 0.53 0.64 0.79 -49.82%
P/EPS 3.98 6.21 12.48 13.29 16.75 37.17 -17.84 -
EY 25.14 16.11 8.01 7.53 5.97 2.69 -5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.41 0.46 0.57 0.52 0.47 -22.55%

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