[EUPE] QoQ Quarter Result on 31-May-2013 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -50.56%
YoY- -49.16%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 50,033 52,705 46,681 36,700 31,172 36,937 40,983 14.26%
PBT 6,079 6,339 5,331 2,709 5,755 7,461 6,818 -7.38%
Tax -1,284 -2,864 -1,279 -935 -2,462 -2,309 -2,138 -28.88%
NP 4,795 3,475 4,052 1,774 3,293 5,152 4,680 1.63%
-
NP to SH 4,595 3,243 4,244 1,547 3,129 4,513 4,186 6.43%
-
Tax Rate 21.12% 45.18% 23.99% 34.51% 42.78% 30.95% 31.36% -
Total Cost 45,238 49,230 42,629 34,926 27,879 31,785 36,303 15.84%
-
Net Worth 272,640 266,239 264,959 263,679 262,399 258,559 254,720 4.64%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 272,640 266,239 264,959 263,679 262,399 258,559 254,720 4.64%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 9.58% 6.59% 8.68% 4.83% 10.56% 13.95% 11.42% -
ROE 1.69% 1.22% 1.60% 0.59% 1.19% 1.75% 1.64% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 39.09 41.18 36.47 28.67 24.35 28.86 32.02 14.26%
EPS 3.59 2.53 3.32 1.21 2.44 3.53 3.27 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.08 2.07 2.06 2.05 2.02 1.99 4.64%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 33.99 35.81 31.71 24.93 21.18 25.09 27.84 14.27%
EPS 3.12 2.20 2.88 1.05 2.13 3.07 2.84 6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8522 1.8087 1.80 1.7913 1.7826 1.7565 1.7304 4.65%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.78 0.725 0.695 0.875 0.52 0.53 0.55 -
P/RPS 2.00 1.76 1.91 3.05 2.14 1.84 1.72 10.60%
P/EPS 21.73 28.62 20.96 72.40 21.27 15.03 16.82 18.67%
EY 4.60 3.49 4.77 1.38 4.70 6.65 5.95 -15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.34 0.42 0.25 0.26 0.28 20.48%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 23/01/14 24/10/13 25/07/13 30/04/13 23/01/13 18/10/12 -
Price 1.05 0.75 0.765 0.80 0.63 0.565 0.53 -
P/RPS 2.69 1.82 2.10 2.79 2.59 1.96 1.66 38.08%
P/EPS 29.25 29.60 23.07 66.19 25.77 16.02 16.21 48.37%
EY 3.42 3.38 4.33 1.51 3.88 6.24 6.17 -32.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.37 0.39 0.31 0.28 0.27 48.94%

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