[EUPE] QoQ Quarter Result on 2022-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 78,802 47,965 43,413 31,815 77,504 58,604 33,157 78.37% QoQ % 64.29% 10.49% 36.45% -58.95% 32.25% 76.75% - Horiz. % 237.66% 144.66% 130.93% 95.95% 233.75% 176.75% 100.00%
PBT 15,824 5,365 4,489 11,388 10,857 14,656 4,632 127.34% QoQ % 194.95% 19.51% -60.58% 4.89% -25.92% 216.41% - Horiz. % 341.62% 115.82% 96.91% 245.85% 234.39% 316.41% 100.00%
Tax -4,286 -2,081 -1,463 -944 -2,570 -3,641 -1,710 84.83% QoQ % -105.96% -42.24% -54.98% 63.27% 29.41% -112.92% - Horiz. % 250.64% 121.70% 85.56% 55.20% 150.29% 212.92% 100.00%
NP 11,538 3,284 3,026 10,444 8,287 11,015 2,922 150.45% QoQ % 251.34% 8.53% -71.03% 26.03% -24.77% 276.97% - Horiz. % 394.87% 112.39% 103.56% 357.43% 283.61% 376.97% 100.00%
NP to SH 11,277 2,260 2,229 10,358 7,137 8,431 2,687 160.87% QoQ % 398.98% 1.39% -78.48% 45.13% -15.35% 213.77% - Horiz. % 419.69% 84.11% 82.95% 385.49% 265.61% 313.77% 100.00%
Tax Rate 27.09 % 38.79 % 32.59 % 8.29 % 23.67 % 24.84 % 36.92 % -18.69% QoQ % -30.16% 19.02% 293.12% -64.98% -4.71% -32.72% - Horiz. % 73.37% 105.07% 88.27% 22.45% 64.11% 67.28% 100.00%
Total Cost 67,264 44,681 40,387 21,371 69,217 47,589 30,235 70.67% QoQ % 50.54% 10.63% 88.98% -69.12% 45.45% 57.40% - Horiz. % 222.47% 147.78% 133.58% 70.68% 228.93% 157.40% 100.00%
Net Worth 439,040 427,519 427,519 426,239 414,720 409,600 401,920 6.08% QoQ % 2.69% 0.00% 0.30% 2.78% 1.25% 1.91% - Horiz. % 109.24% 106.37% 106.37% 106.05% 103.18% 101.91% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 2,303 - - - 1,920 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 103.36 % - % - % - % 71.46 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 144.64% 0.00% 0.00% 0.00% 100.00%
Equity 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 439,040 427,519 427,519 426,239 414,720 409,600 401,920 6.08% QoQ % 2.69% 0.00% 0.30% 2.78% 1.25% 1.91% - Horiz. % 109.24% 106.37% 106.37% 106.05% 103.18% 101.91% 100.00%
NOSH 128,000 128,000 128,000 128,000 128,000 128,000 128,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 14.64 % 6.85 % 6.97 % 32.83 % 10.69 % 18.80 % 8.81 % 40.43% QoQ % 113.72% -1.72% -78.77% 207.11% -43.14% 113.39% - Horiz. % 166.17% 77.75% 79.11% 372.64% 121.34% 213.39% 100.00%
ROE 2.57 % 0.53 % 0.52 % 2.43 % 1.72 % 2.06 % 0.67 % 145.65% QoQ % 384.91% 1.92% -78.60% 41.28% -16.50% 207.46% - Horiz. % 383.58% 79.10% 77.61% 362.69% 256.72% 307.46% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 61.56 37.47 33.92 24.86 60.55 45.78 25.90 78.38% QoQ % 64.29% 10.47% 36.44% -58.94% 32.26% 76.76% - Horiz. % 237.68% 144.67% 130.97% 95.98% 233.78% 176.76% 100.00%
EPS 8.81 1.77 1.74 8.09 5.58 6.59 2.10 160.80% QoQ % 397.74% 1.72% -78.49% 44.98% -15.33% 213.81% - Horiz. % 419.52% 84.29% 82.86% 385.24% 265.71% 313.81% 100.00%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 120.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4300 3.3400 3.3400 3.3300 3.2400 3.2000 3.1400 6.08% QoQ % 2.69% 0.00% 0.30% 2.78% 1.25% 1.91% - Horiz. % 109.24% 106.37% 106.37% 106.05% 103.18% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,600 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 55.65 33.87 30.66 22.47 54.73 41.39 23.42 78.35% QoQ % 64.30% 10.47% 36.45% -58.94% 32.23% 76.73% - Horiz. % 237.62% 144.62% 130.91% 95.94% 233.69% 176.73% 100.00%
EPS 7.96 1.60 1.57 7.31 5.04 5.95 1.90 160.56% QoQ % 397.50% 1.91% -78.52% 45.04% -15.29% 213.16% - Horiz. % 418.95% 84.21% 82.63% 384.74% 265.26% 313.16% 100.00%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 1.36 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 119.85% 0.00% 0.00% 0.00% 100.00%
NAPS 3.1006 3.0192 3.0192 3.0102 2.9288 2.8927 2.8384 6.08% QoQ % 2.70% 0.00% 0.30% 2.78% 1.25% 1.91% - Horiz. % 109.24% 106.37% 106.37% 106.05% 103.18% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.8750 0.8000 0.7900 0.8000 0.8150 0.8000 0.8300 -
P/RPS 1.42 2.13 2.33 3.22 1.35 1.75 3.20 -41.91% QoQ % -33.33% -8.58% -27.64% 138.52% -22.86% -45.31% - Horiz. % 44.38% 66.56% 72.81% 100.62% 42.19% 54.69% 100.00%
P/EPS 9.93 45.31 45.37 9.89 14.62 12.15 39.54 -60.30% QoQ % -78.08% -0.13% 358.75% -32.35% 20.33% -69.27% - Horiz. % 25.11% 114.59% 114.74% 25.01% 36.98% 30.73% 100.00%
EY 10.07 2.21 2.20 10.12 6.84 8.23 2.53 151.79% QoQ % 355.66% 0.45% -78.26% 47.95% -16.89% 225.30% - Horiz. % 398.02% 87.35% 86.96% 400.00% 270.36% 325.30% 100.00%
DY 0.00 0.00 2.28 0.00 0.00 0.00 1.81 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 125.97% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.24 0.24 0.24 0.25 0.25 0.26 - QoQ % 8.33% 0.00% 0.00% -4.00% 0.00% -3.85% - Horiz. % 100.00% 92.31% 92.31% 92.31% 96.15% 96.15% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 19/01/23 27/10/22 28/07/22 28/04/22 21/01/22 22/10/21 -
Price 0.8500 0.8700 0.8300 0.8300 0.8350 0.8050 0.8800 -
P/RPS 1.38 2.32 2.45 3.34 1.38 1.76 3.40 -45.27% QoQ % -40.52% -5.31% -26.65% 142.03% -21.59% -48.24% - Horiz. % 40.59% 68.24% 72.06% 98.24% 40.59% 51.76% 100.00%
P/EPS 9.65 49.27 47.66 10.26 14.98 12.22 41.92 -62.54% QoQ % -80.41% 3.38% 364.52% -31.51% 22.59% -70.85% - Horiz. % 23.02% 117.53% 113.69% 24.48% 35.73% 29.15% 100.00%
EY 10.36 2.03 2.10 9.75 6.68 8.18 2.39 166.57% QoQ % 410.34% -3.33% -78.46% 45.96% -18.34% 242.26% - Horiz. % 433.47% 84.94% 87.87% 407.95% 279.50% 342.26% 100.00%
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.70 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 127.65% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.25 0.26 0.25 0.25 0.26 0.25 0.28 -7.30% QoQ % -3.85% 4.00% 0.00% -3.85% 4.00% -10.71% - Horiz. % 89.29% 92.86% 89.29% 89.29% 92.86% 89.29% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ECB Announcement Q1FY2023.pdf 
