[EUPE] QoQ Cumulative Quarter Result on 31-May-2015 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
27-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- -94.24%
YoY- 6.02%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 129,330 93,902 58,453 36,215 167,685 134,149 93,271 24.37%
PBT 4,809 3,023 2,680 1,569 18,352 12,508 5,642 -10.11%
Tax -1,624 -1,282 -916 -840 -5,007 -4,795 -1,321 14.77%
NP 3,185 1,741 1,764 729 13,345 7,713 4,321 -18.41%
-
NP to SH 3,338 1,886 1,838 775 13,463 7,710 4,275 -15.21%
-
Tax Rate 33.77% 42.41% 34.18% 53.54% 27.28% 38.34% 23.41% -
Total Cost 126,145 92,161 56,689 35,486 154,340 126,436 88,950 26.25%
-
Net Worth 288,000 285,440 285,440 285,440 284,160 280,320 277,760 2.44%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - 2,560 2,560 - -
Div Payout % - - - - 19.02% 33.20% - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 288,000 285,440 285,440 285,440 284,160 280,320 277,760 2.44%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 2.46% 1.85% 3.02% 2.01% 7.96% 5.75% 4.63% -
ROE 1.16% 0.66% 0.64% 0.27% 4.74% 2.75% 1.54% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 101.04 73.36 45.67 28.29 131.00 104.80 72.87 24.37%
EPS 2.61 1.47 1.44 0.61 10.52 6.02 3.34 -15.17%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 2.25 2.23 2.23 2.23 2.22 2.19 2.17 2.44%
Adjusted Per Share Value based on latest NOSH - 128,000
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 87.86 63.79 39.71 24.60 113.92 91.13 63.36 24.37%
EPS 2.27 1.28 1.25 0.53 9.15 5.24 2.90 -15.07%
DPS 0.00 0.00 0.00 0.00 1.74 1.74 0.00 -
NAPS 1.9565 1.9391 1.9391 1.9391 1.9304 1.9043 1.887 2.44%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.775 0.83 0.76 0.84 0.785 0.895 0.935 -
P/RPS 0.77 1.13 1.66 2.97 0.60 0.85 1.28 -28.76%
P/EPS 29.72 56.33 52.93 138.74 7.46 14.86 28.00 4.05%
EY 3.36 1.78 1.89 0.72 13.40 6.73 3.57 -3.96%
DY 0.00 0.00 0.00 0.00 2.55 2.23 0.00 -
P/NAPS 0.34 0.37 0.34 0.38 0.35 0.41 0.43 -14.50%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 21/04/16 21/01/16 22/10/15 27/07/15 23/04/15 23/01/15 23/10/14 -
Price 0.80 0.80 0.85 0.82 0.87 0.795 0.87 -
P/RPS 0.79 1.09 1.86 2.90 0.66 0.76 1.19 -23.91%
P/EPS 30.68 54.29 59.19 135.43 8.27 13.20 26.05 11.53%
EY 3.26 1.84 1.69 0.74 12.09 7.58 3.84 -10.35%
DY 0.00 0.00 0.00 0.00 2.30 2.52 0.00 -
P/NAPS 0.36 0.36 0.38 0.37 0.39 0.36 0.40 -6.78%

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