[EUPE] QoQ Annualized Quarter Result on 31-Aug-2014 [#2]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- 192.41%
YoY- -26.18%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 144,860 167,685 178,865 186,542 186,408 186,119 181,448 -13.95%
PBT 6,276 18,352 16,677 11,284 6,124 20,458 19,172 -52.53%
Tax -3,360 -5,007 -6,393 -2,642 -2,864 -6,362 -6,770 -37.34%
NP 2,916 13,345 10,284 8,642 3,260 14,096 12,401 -61.93%
-
NP to SH 3,100 13,463 10,280 8,550 2,924 13,629 12,045 -59.57%
-
Tax Rate 53.54% 27.28% 38.33% 23.41% 46.77% 31.10% 35.31% -
Total Cost 141,944 154,340 168,581 177,900 183,148 172,023 169,046 -11.00%
-
Net Worth 285,440 284,160 280,320 277,760 273,920 272,640 266,239 4.75%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - 2,560 3,413 - - 2,560 - -
Div Payout % - 19.02% 33.20% - - 18.78% - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 285,440 284,160 280,320 277,760 273,920 272,640 266,239 4.75%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 2.01% 7.96% 5.75% 4.63% 1.75% 7.57% 6.83% -
ROE 1.09% 4.74% 3.67% 3.08% 1.07% 5.00% 4.52% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 113.17 131.00 139.74 145.74 145.63 145.41 141.76 -13.95%
EPS 2.44 10.52 8.03 6.68 2.28 10.65 9.41 -59.37%
DPS 0.00 2.00 2.67 0.00 0.00 2.00 0.00 -
NAPS 2.23 2.22 2.19 2.17 2.14 2.13 2.08 4.75%
Adjusted Per Share Value based on latest NOSH - 128,000
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 98.41 113.92 121.51 126.73 126.64 126.44 123.27 -13.95%
EPS 2.11 9.15 6.98 5.81 1.99 9.26 8.18 -59.51%
DPS 0.00 1.74 2.32 0.00 0.00 1.74 0.00 -
NAPS 1.9391 1.9304 1.9043 1.887 1.8609 1.8522 1.8087 4.75%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.84 0.785 0.895 0.935 0.935 0.78 0.725 -
P/RPS 0.74 0.60 0.64 0.64 0.64 0.54 0.51 28.19%
P/EPS 34.68 7.46 11.14 14.00 40.93 7.33 7.70 172.97%
EY 2.88 13.40 8.97 7.14 2.44 13.65 12.98 -63.38%
DY 0.00 2.55 2.98 0.00 0.00 2.56 0.00 -
P/NAPS 0.38 0.35 0.41 0.43 0.44 0.37 0.35 5.64%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 27/07/15 23/04/15 23/01/15 23/10/14 24/07/14 25/04/14 23/01/14 -
Price 0.82 0.87 0.795 0.87 1.04 1.05 0.75 -
P/RPS 0.72 0.66 0.57 0.60 0.71 0.72 0.53 22.68%
P/EPS 33.86 8.27 9.90 13.02 45.53 9.86 7.97 162.54%
EY 2.95 12.09 10.10 7.68 2.20 10.14 12.55 -61.94%
DY 0.00 2.30 3.35 0.00 0.00 1.90 0.00 -
P/NAPS 0.37 0.39 0.36 0.40 0.49 0.49 0.36 1.84%

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