[EUPE] QoQ Cumulative Quarter Result on 30-Nov-2018 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
24-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 36.71%
YoY- 119.62%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 163,896 84,700 359,939 268,329 173,981 76,472 314,083 -35.10%
PBT 41,416 20,211 85,230 55,513 41,337 14,523 29,764 24.56%
Tax -10,617 -5,311 -23,729 -15,723 -11,789 -4,100 -5,404 56.67%
NP 30,799 14,900 61,501 39,790 29,548 10,423 24,360 16.87%
-
NP to SH 17,744 7,410 30,300 16,500 12,069 4,046 9,590 50.54%
-
Tax Rate 25.64% 26.28% 27.84% 28.32% 28.52% 28.23% 18.16% -
Total Cost 133,097 69,800 298,438 228,539 144,433 66,049 289,723 -40.37%
-
Net Worth 337,920 327,679 320,000 307,200 302,079 294,399 290,559 10.56%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 337,920 327,679 320,000 307,200 302,079 294,399 290,559 10.56%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 18.79% 17.59% 17.09% 14.83% 16.98% 13.63% 7.76% -
ROE 5.25% 2.26% 9.47% 5.37% 4.00% 1.37% 3.30% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 128.04 66.17 281.20 209.63 135.92 59.74 245.38 -35.10%
EPS 13.86 5.79 23.67 12.89 9.43 3.16 7.49 50.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.56 2.50 2.40 2.36 2.30 2.27 10.56%
Adjusted Per Share Value based on latest NOSH - 128,000
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 111.34 57.54 244.52 182.29 118.19 51.95 213.37 -35.10%
EPS 12.05 5.03 20.58 11.21 8.20 2.75 6.51 50.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2957 2.2261 2.1739 2.087 2.0522 2.00 1.9739 10.56%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.62 0.64 0.605 0.655 0.735 0.79 0.925 -
P/RPS 0.48 0.97 0.22 0.31 0.54 1.32 0.38 16.80%
P/EPS 4.47 11.06 2.56 5.08 7.80 24.99 12.35 -49.11%
EY 22.36 9.05 39.13 19.68 12.83 4.00 8.10 96.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.24 0.27 0.31 0.34 0.41 -31.90%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 24/10/19 25/07/19 25/04/19 24/01/19 24/10/18 26/07/18 26/04/18 -
Price 0.63 0.685 0.71 0.58 0.75 0.785 0.935 -
P/RPS 0.49 1.04 0.25 0.28 0.55 1.31 0.38 18.41%
P/EPS 4.54 11.83 3.00 4.50 7.95 24.83 12.48 -48.94%
EY 22.00 8.45 33.34 22.23 12.57 4.03 8.01 95.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.24 0.32 0.34 0.41 -29.95%

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