[EUPE] QoQ Cumulative Quarter Result on 28-Feb-2015 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- 74.62%
YoY- -1.22%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 93,902 58,453 36,215 167,685 134,149 93,271 46,602 59.46%
PBT 3,023 2,680 1,569 18,352 12,508 5,642 1,531 57.32%
Tax -1,282 -916 -840 -5,007 -4,795 -1,321 -716 47.39%
NP 1,741 1,764 729 13,345 7,713 4,321 815 65.79%
-
NP to SH 1,886 1,838 775 13,463 7,710 4,275 731 88.00%
-
Tax Rate 42.41% 34.18% 53.54% 27.28% 38.34% 23.41% 46.77% -
Total Cost 92,161 56,689 35,486 154,340 126,436 88,950 45,787 59.34%
-
Net Worth 285,440 285,440 285,440 284,160 280,320 277,760 273,920 2.78%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - 2,560 2,560 - - -
Div Payout % - - - 19.02% 33.20% - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 285,440 285,440 285,440 284,160 280,320 277,760 273,920 2.78%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 1.85% 3.02% 2.01% 7.96% 5.75% 4.63% 1.75% -
ROE 0.66% 0.64% 0.27% 4.74% 2.75% 1.54% 0.27% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 73.36 45.67 28.29 131.00 104.80 72.87 36.41 59.45%
EPS 1.47 1.44 0.61 10.52 6.02 3.34 0.57 87.95%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 2.23 2.23 2.23 2.22 2.19 2.17 2.14 2.78%
Adjusted Per Share Value based on latest NOSH - 128,000
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 63.79 39.71 24.60 113.92 91.13 63.36 31.66 59.45%
EPS 1.28 1.25 0.53 9.15 5.24 2.90 0.50 87.03%
DPS 0.00 0.00 0.00 1.74 1.74 0.00 0.00 -
NAPS 1.9391 1.9391 1.9391 1.9304 1.9043 1.887 1.8609 2.77%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.83 0.76 0.84 0.785 0.895 0.935 0.935 -
P/RPS 1.13 1.66 2.97 0.60 0.85 1.28 2.57 -42.14%
P/EPS 56.33 52.93 138.74 7.46 14.86 28.00 163.72 -50.86%
EY 1.78 1.89 0.72 13.40 6.73 3.57 0.61 104.06%
DY 0.00 0.00 0.00 2.55 2.23 0.00 0.00 -
P/NAPS 0.37 0.34 0.38 0.35 0.41 0.43 0.44 -10.89%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 21/01/16 22/10/15 27/07/15 23/04/15 23/01/15 23/10/14 24/07/14 -
Price 0.80 0.85 0.82 0.87 0.795 0.87 1.04 -
P/RPS 1.09 1.86 2.90 0.66 0.76 1.19 2.86 -47.40%
P/EPS 54.29 59.19 135.43 8.27 13.20 26.05 182.11 -55.34%
EY 1.84 1.69 0.74 12.09 7.58 3.84 0.55 123.52%
DY 0.00 0.00 0.00 2.30 2.52 0.00 0.00 -
P/NAPS 0.36 0.38 0.37 0.39 0.36 0.40 0.49 -18.56%

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