[EUPE] QoQ Quarter Result on 31-May-2014 [#1]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -84.09%
YoY- -52.75%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 33,536 40,878 46,669 46,602 50,033 52,705 46,681 -19.83%
PBT 5,844 6,866 4,111 1,531 6,079 6,339 5,331 6.33%
Tax -212 -3,474 -605 -716 -1,284 -2,864 -1,279 -69.92%
NP 5,632 3,392 3,506 815 4,795 3,475 4,052 24.62%
-
NP to SH 5,753 3,435 3,544 731 4,595 3,243 4,244 22.55%
-
Tax Rate 3.63% 50.60% 14.72% 46.77% 21.12% 45.18% 23.99% -
Total Cost 27,904 37,486 43,163 45,787 45,238 49,230 42,629 -24.66%
-
Net Worth 284,160 280,320 277,760 273,920 272,640 266,239 264,959 4.78%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 2,560 - - - - - - -
Div Payout % 44.50% - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 284,160 280,320 277,760 273,920 272,640 266,239 264,959 4.78%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 0.00%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 16.79% 8.30% 7.51% 1.75% 9.58% 6.59% 8.68% -
ROE 2.02% 1.23% 1.28% 0.27% 1.69% 1.22% 1.60% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 26.20 31.94 36.46 36.41 39.09 41.18 36.47 -19.83%
EPS 4.49 2.68 2.77 0.57 3.59 2.53 3.32 22.36%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.19 2.17 2.14 2.13 2.08 2.07 4.78%
Adjusted Per Share Value based on latest NOSH - 128,000
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 22.78 27.77 31.70 31.66 33.99 35.81 31.71 -19.83%
EPS 3.91 2.33 2.41 0.50 3.12 2.20 2.88 22.67%
DPS 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9304 1.9043 1.887 1.8609 1.8522 1.8087 1.80 4.78%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.785 0.895 0.935 0.935 0.78 0.725 0.695 -
P/RPS 3.00 2.80 2.56 2.57 2.00 1.76 1.91 35.23%
P/EPS 17.47 33.35 33.77 163.72 21.73 28.62 20.96 -11.46%
EY 5.73 3.00 2.96 0.61 4.60 3.49 4.77 13.04%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.43 0.44 0.37 0.35 0.34 1.95%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 23/04/15 23/01/15 23/10/14 24/07/14 25/04/14 23/01/14 24/10/13 -
Price 0.87 0.795 0.87 1.04 1.05 0.75 0.765 -
P/RPS 3.32 2.49 2.39 2.86 2.69 1.82 2.10 35.82%
P/EPS 19.36 29.62 31.42 182.11 29.25 29.60 23.07 -11.05%
EY 5.17 3.38 3.18 0.55 3.42 3.38 4.33 12.58%
DY 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.40 0.49 0.49 0.36 0.37 3.58%

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