[EUPE] QoQ Cumulative Quarter Result on 28-Feb-2009 [#4]

Stock

[EUPE] EUPE CORPORATION BHD

Announcement Date

30-Apr-2009

Admission Sponsor

Sponsor

Financial Year

28-Feb-2009

Quarter

28-Feb-2009 [#4]

Profit Trend

QoQ- 70.95%

YoY- -63.51%

Quarter Report

EUPE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Cumulative Result
Revenue	73,188	49,071	24,346	126,270	95,219	68,909	36,946	57.66%
YoY %	49.15%	101.56%	-80.72%	32.61%	38.18%	86.51%	-	-
Horiz. %	198.09%	132.82%	65.90%	341.77%	257.72%	186.51%	100.00%	-
PBT	4,762	2,614	859	6,882	5,122	4,755	2,763	43.70%
YoY %	82.17%	204.31%	-87.52%	34.36%	7.72%	72.10%	-	-
Horiz. %	172.35%	94.61%	31.09%	249.08%	185.38%	172.10%	100.00%	-
Tax	-2,145	-1,377	-627	-1,878	-2,261	-2,012	-914	76.50%
YoY %	-55.77%	-119.62%	66.61%	16.94%	-12.38%	-120.13%	-	-
Horiz. %	234.68%	150.66%	68.60%	205.47%	247.37%	220.13%	100.00%	-
NP	2,617	1,237	232	5,004	2,861	2,743	1,849	26.03%
YoY %	111.56%	433.19%	-95.36%	74.90%	4.30%	48.35%	-	-
Horiz. %	141.54%	66.90%	12.55%	270.63%	154.73%	148.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,438	400	63	4,891	2,861	2,743	1,849	-15.41%
YoY %	259.50%	534.92%	-98.71%	70.95%	4.30%	48.35%	-	-
Horiz. %	77.77%	21.63%	3.41%	264.52%	154.73%	148.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.04%	52.68%	72.99%	27.29%	44.14%	42.31%	33.08%	-
YoY %	-14.50%	-27.83%	167.46%	-38.17%	4.33%	27.90%	-	-
Horiz. %	136.15%	159.25%	220.65%	82.50%	133.43%	127.90%	100.00%	-
Total Cost	70,571	47,834	24,114	121,266	92,358	66,166	35,097	59.24%
YoY %	47.53%	98.37%	-80.11%	31.30%	39.59%	88.52%	-	-
Horiz. %	201.07%	136.29%	68.71%	345.52%	263.15%	188.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	233,675	233,548	228,059	231,746	229,901	230,803	228,556	1.48%
YoY %	0.05%	2.41%	-1.59%	0.80%	-0.39%	0.98%	-	-
Horiz. %	102.24%	102.18%	99.78%	101.40%	100.59%	100.98%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	233,675	233,548	228,059	231,746	229,901	230,803	228,556	1.48%
YoY %	0.05%	2.41%	-1.59%	0.80%	-0.39%	0.98%	-	-
Horiz. %	102.24%	102.18%	99.78%	101.40%	100.59%	100.98%	100.00%	-
NOSH	128,392	129,032	125,999	128,036	127,723	128,224	128,402	-0.00%
YoY %	-0.50%	2.41%	-1.59%	0.25%	-0.39%	-0.14%	-	-
Horiz. %	99.99%	100.49%	98.13%	99.71%	99.47%	99.86%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	3.58%	2.52%	0.95%	3.96%	3.00%	3.98%	5.00%	-
YoY %	42.06%	165.26%	-76.01%	32.00%	-24.62%	-20.40%	-	-
Horiz. %	71.60%	50.40%	19.00%	79.20%	60.00%	79.60%	100.00%	-
ROE	0.62%	0.17%	0.03%	2.11%	1.24%	1.19%	0.81%	-
YoY %	264.71%	466.67%	-98.58%	70.16%	4.20%	46.91%	-	-
Horiz. %	76.54%	20.99%	3.70%	260.49%	153.09%	146.91%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	57.00	38.03	19.32	98.62	74.55	53.74	28.77	57.67%
YoY %	49.88%	96.84%	-80.41%	32.29%	38.72%	86.79%	-	-
Horiz. %	198.12%	132.19%	67.15%	342.79%	259.12%	186.79%	100.00%	-
EPS	1.12	0.31	0.05	3.82	2.24	2.14	1.44	-15.41%
YoY %	261.29%	520.00%	-98.69%	70.54%	4.67%	48.61%	-	-
Horiz. %	77.78%	21.53%	3.47%	265.28%	155.56%	148.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.82	1.81	1.81	1.81	1.80	1.80	1.78	1.49%
YoY %	0.55%	0.00%	0.00%	0.56%	0.00%	1.12%	-	-
Horiz. %	102.25%	101.69%	101.69%	101.69%	101.12%	101.12%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 127,672
RPS	49.72	33.34	16.54	85.78	64.69	46.81	25.10	57.66%
YoY %	49.13%	101.57%	-80.72%	32.60%	38.20%	86.49%	-	-
Horiz. %	198.09%	132.83%	65.90%	341.75%	257.73%	186.49%	100.00%	-
EPS	0.98	0.27	0.04	3.32	1.94	1.86	1.26	-15.41%
YoY %	262.96%	575.00%	-98.80%	71.13%	4.30%	47.62%	-	-
Horiz. %	77.78%	21.43%	3.17%	263.49%	153.97%	147.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5875	1.5866	1.5493	1.5744	1.5618	1.568	1.5527	1.48%
YoY %	0.06%	2.41%	-1.59%	0.81%	-0.40%	0.99%	-	-
Horiz. %	102.24%	102.18%	99.78%	101.40%	100.59%	100.99%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	0.50	0.48	0.41	0.32	0.42	0.55	0.58	-
P/RPS	0.88	1.26	2.12	0.32	0.56	1.02	2.02	-42.50%
YoY %	-30.16%	-40.57%	562.50%	-42.86%	-45.10%	-49.50%	-	-
Horiz. %	43.56%	62.38%	104.95%	15.84%	27.72%	50.50%	100.00%	-
P/EPS	44.64	154.84	820.00	8.38	18.75	25.71	40.28	7.08%
YoY %	-71.17%	-81.12%	9,685.20%	-55.31%	-27.07%	-36.17%	-	-
Horiz. %	110.82%	384.41%	2,035.75%	20.80%	46.55%	63.83%	100.00%	-
EY	2.24	0.65	0.12	11.94	5.33	3.89	2.48	-6.55%
YoY %	244.62%	441.67%	-98.99%	124.02%	37.02%	56.85%	-	-
Horiz. %	90.32%	26.21%	4.84%	481.45%	214.92%	156.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.27	0.23	0.18	0.23	0.31	0.33	-12.51%
YoY %	0.00%	17.39%	27.78%	-21.74%	-25.81%	-6.06%	-	-
Horiz. %	81.82%	81.82%	69.70%	54.55%	69.70%	93.94%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	20/01/10	22/10/09	24/07/09	30/04/09	22/01/09	28/10/08	28/07/08	-
Price	0.46	0.45	0.48	0.45	0.50	0.48	0.57	-
P/RPS	0.81	1.18	2.48	0.46	0.67	0.89	1.98	-44.86%
YoY %	-31.36%	-52.42%	439.13%	-31.34%	-24.72%	-55.05%	-	-
Horiz. %	40.91%	59.60%	125.25%	23.23%	33.84%	44.95%	100.00%	-
P/EPS	41.07	145.16	960.00	11.78	22.32	22.44	39.58	2.49%
YoY %	-71.71%	-84.88%	8,049.41%	-47.22%	-0.53%	-43.30%	-	-
Horiz. %	103.76%	366.75%	2,425.47%	29.76%	56.39%	56.70%	100.00%	-
EY	2.43	0.69	0.10	8.49	4.48	4.46	2.53	-2.65%
YoY %	252.17%	590.00%	-98.82%	89.51%	0.45%	76.28%	-	-
Horiz. %	96.05%	27.27%	3.95%	335.57%	177.08%	176.28%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.25	0.27	0.25	0.28	0.27	0.32	-15.16%
YoY %	0.00%	-7.41%	8.00%	-10.71%	3.70%	-15.62%	-	-
Horiz. %	78.12%	78.12%	84.38%	78.12%	87.50%	84.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos