[EUPE] QoQ Cumulative Quarter Result on 31-May-2012 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -60.84%
YoY- 191.75%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 146,591 115,419 78,482 37,499 143,052 107,179 75,260 56.02%
PBT 25,055 19,300 11,839 5,021 13,700 10,346 5,711 168.23%
Tax -8,340 -5,878 -3,569 -1,431 -4,500 -3,358 -2,037 156.14%
NP 16,715 13,422 8,270 3,590 9,200 6,988 3,674 174.81%
-
NP to SH 14,871 11,742 7,229 3,043 7,771 4,703 2,245 253.11%
-
Tax Rate 33.29% 30.46% 30.15% 28.50% 32.85% 32.46% 35.67% -
Total Cost 129,876 101,997 70,212 33,909 133,852 100,191 71,586 48.80%
-
Net Worth 262,399 258,559 254,720 249,600 247,039 244,761 243,742 5.04%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 262,399 258,559 254,720 249,600 247,039 244,761 243,742 5.04%
NOSH 128,000 128,000 128,000 128,000 128,000 128,147 128,285 -0.14%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 11.40% 11.63% 10.54% 9.57% 6.43% 6.52% 4.88% -
ROE 5.67% 4.54% 2.84% 1.22% 3.15% 1.92% 0.92% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 114.52 90.17 61.31 29.30 111.76 83.64 58.67 56.25%
EPS 11.62 9.17 5.65 2.38 6.07 3.67 1.75 253.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.02 1.99 1.95 1.93 1.91 1.90 5.20%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 99.59 78.41 53.32 25.47 97.18 72.81 51.13 56.02%
EPS 10.10 7.98 4.91 2.07 5.28 3.19 1.53 252.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7826 1.7565 1.7304 1.6957 1.6783 1.6628 1.6559 5.04%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.52 0.53 0.55 0.52 0.52 0.43 0.44 -
P/RPS 0.45 0.59 0.90 1.77 0.47 0.51 0.75 -28.88%
P/EPS 4.48 5.78 9.74 21.87 8.57 11.72 25.14 -68.36%
EY 22.34 17.31 10.27 4.57 11.68 8.53 3.98 216.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.28 0.27 0.27 0.23 0.23 5.72%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 23/01/13 18/10/12 26/07/12 30/04/12 31/01/12 25/10/11 -
Price 0.63 0.565 0.53 0.50 0.51 0.52 0.42 -
P/RPS 0.55 0.63 0.86 1.71 0.46 0.62 0.72 -16.44%
P/EPS 5.42 6.16 9.38 21.03 8.40 14.17 24.00 -62.94%
EY 18.44 16.24 10.66 4.75 11.90 7.06 4.17 169.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.27 0.26 0.26 0.27 0.22 25.71%

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