[EUPE] QoQ TTM Result on 30-Nov-2008 [#3]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -30.33%
YoY- -49.67%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 106,432 113,670 126,270 139,744 145,643 148,367 153,625 -21.65%
PBT 4,741 4,978 6,882 9,953 14,597 17,179 19,057 -60.34%
Tax -1,243 -1,591 -1,878 -2,970 -4,535 -5,217 -5,748 -63.87%
NP 3,498 3,387 5,004 6,983 10,062 11,962 13,309 -58.86%
-
NP to SH 2,548 3,105 4,891 7,072 10,151 12,058 13,402 -66.83%
-
Tax Rate 26.22% 31.96% 27.29% 29.84% 31.07% 30.37% 30.16% -
Total Cost 102,934 110,283 121,266 132,761 135,581 136,405 140,316 -18.61%
-
Net Worth 234,603 228,059 231,088 235,999 230,142 228,556 226,549 2.34%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 234,603 228,059 231,088 235,999 230,142 228,556 226,549 2.34%
NOSH 129,615 125,999 127,672 131,111 127,857 128,402 127,993 0.84%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 3.29% 2.98% 3.96% 5.00% 6.91% 8.06% 8.66% -
ROE 1.09% 1.36% 2.12% 3.00% 4.41% 5.28% 5.92% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 82.11 90.21 98.90 106.58 113.91 115.55 120.03 -22.30%
EPS 1.97 2.46 3.83 5.39 7.94 9.39 10.47 -67.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.81 1.81 1.80 1.80 1.78 1.77 1.49%
Adjusted Per Share Value based on latest NOSH - 131,111
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 72.30 77.22 85.78 94.93 98.94 100.79 104.36 -21.65%
EPS 1.73 2.11 3.32 4.80 6.90 8.19 9.10 -66.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5938 1.5493 1.5699 1.6033 1.5635 1.5527 1.5391 2.34%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.48 0.41 0.32 0.42 0.55 0.58 0.64 -
P/RPS 0.58 0.45 0.32 0.39 0.48 0.50 0.53 6.17%
P/EPS 24.42 16.64 8.35 7.79 6.93 6.18 6.11 151.21%
EY 4.10 6.01 11.97 12.84 14.44 16.19 16.36 -60.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.18 0.23 0.31 0.33 0.36 -17.40%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 22/10/09 24/07/09 30/04/09 22/01/09 28/10/08 28/07/08 30/04/08 -
Price 0.45 0.48 0.45 0.50 0.48 0.57 0.55 -
P/RPS 0.55 0.53 0.45 0.47 0.42 0.49 0.46 12.61%
P/EPS 22.89 19.48 11.75 9.27 6.05 6.07 5.25 166.17%
EY 4.37 5.13 8.51 10.79 16.54 16.48 19.04 -62.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.25 0.28 0.27 0.32 0.31 -13.32%

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