[EPMB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.55%
YoY- -130.31%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 108,892 107,024 111,793 110,618 103,028 94,624 96,050 8.73%
PBT 2,164 -20,094 -7,440 -8,724 -9,288 -10,757 -5,618 -
Tax -68 -1,763 -1,604 8,724 9,288 10,757 5,618 -
NP 2,096 -21,857 -9,044 0 0 0 0 -
-
NP to SH 2,096 -21,857 -9,044 -10,608 -9,956 -11,960 -6,542 -
-
Tax Rate 3.14% - - - - - - -
Total Cost 106,796 128,881 120,837 110,618 103,028 94,624 96,050 7.33%
-
Net Worth 30,358 36,265 52,268 52,680 55,444 57,864 64,628 -39.60%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,410 - - - 1,396 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 30,358 36,265 52,268 52,680 55,444 57,864 64,628 -39.60%
NOSH 41,587 40,295 39,900 39,909 39,887 39,906 39,894 2.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.92% -20.42% -8.09% 0.00% 0.00% 0.00% 0.00% -
ROE 6.90% -60.27% -17.30% -20.14% -17.96% -20.67% -10.12% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 261.84 265.60 280.18 277.17 258.29 237.11 240.76 5.76%
EPS 5.04 -54.30 -22.67 -26.58 -24.96 -29.97 -16.40 -
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.73 0.90 1.31 1.32 1.39 1.45 1.62 -41.25%
Adjusted Per Share Value based on latest NOSH - 39,872
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 38.03 37.37 39.04 38.63 35.98 33.04 33.54 8.74%
EPS 0.73 -7.63 -3.16 -3.70 -3.48 -4.18 -2.28 -
DPS 0.00 0.49 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.106 0.1266 0.1825 0.184 0.1936 0.2021 0.2257 -39.60%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.76 0.95 0.95 1.16 1.53 1.90 1.49 -
P/RPS 0.29 0.36 0.34 0.42 0.59 0.80 0.62 -39.77%
P/EPS 15.08 -1.75 -4.19 -4.36 -6.13 -6.34 -9.09 -
EY 6.63 -57.10 -23.86 -22.91 -16.31 -15.77 -11.01 -
DY 0.00 3.68 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 1.04 1.06 0.73 0.88 1.10 1.31 0.92 8.52%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.75 0.81 1.00 1.10 1.50 1.40 1.73 -
P/RPS 0.29 0.30 0.36 0.40 0.58 0.59 0.72 -45.49%
P/EPS 14.88 -1.49 -4.41 -4.14 -6.01 -4.67 -10.55 -
EY 6.72 -66.97 -22.67 -24.16 -16.64 -21.41 -9.48 -
DY 0.00 4.32 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.03 0.90 0.76 0.83 1.08 0.97 1.07 -2.51%

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