[EPMB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -31.36%
YoY- -71.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 236,316 179,888 228,777 233,924 239,728 256,232 300,143 -14.77%
PBT -3,122 -26,244 6,399 6,776 8,654 15,512 25,671 -
Tax -9,040 1,776 -1,836 -600 -132 -2,664 -1,411 246.12%
NP -12,162 -24,468 4,563 6,176 8,522 12,848 24,260 -
-
NP to SH -12,702 -23,592 2,877 4,458 6,496 12,848 19,188 -
-
Tax Rate - - 28.69% 8.85% 1.53% 17.17% 5.50% -
Total Cost 248,478 204,356 224,214 227,748 231,206 243,384 275,883 -6.75%
-
Net Worth 258,683 258,655 252,124 255,532 265,599 272,533 205,204 16.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 5,496 -
Div Payout % - - - - - - 28.65% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 258,683 258,655 252,124 255,532 265,599 272,533 205,204 16.74%
NOSH 165,822 164,748 154,677 157,735 160,000 162,222 122,145 22.67%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.15% -13.60% 1.99% 2.64% 3.55% 5.01% 8.08% -
ROE -4.91% -9.12% 1.14% 1.74% 2.45% 4.71% 9.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 142.51 109.19 147.91 148.30 149.83 157.95 245.73 -30.52%
EPS -7.66 -14.32 1.86 2.83 4.06 7.92 11.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 1.56 1.57 1.63 1.62 1.66 1.68 1.68 -4.83%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 107.47 81.81 104.04 106.39 109.02 116.53 136.50 -14.77%
EPS -5.78 -10.73 1.31 2.03 2.95 5.84 8.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.1765 1.1763 1.1466 1.1621 1.2079 1.2394 0.9332 16.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.54 0.52 0.62 0.64 0.68 0.72 0.66 -
P/RPS 0.38 0.48 0.42 0.43 0.45 0.46 0.27 25.66%
P/EPS -7.05 -3.63 33.33 22.64 16.75 9.09 4.20 -
EY -14.19 -27.54 3.00 4.42 5.97 11.00 23.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 0.35 0.33 0.38 0.40 0.41 0.43 0.39 -6.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 28/11/06 29/08/06 22/06/06 27/02/06 -
Price 0.57 0.49 0.60 0.62 0.67 0.69 0.69 -
P/RPS 0.40 0.45 0.41 0.42 0.45 0.44 0.28 26.92%
P/EPS -7.44 -3.42 32.26 21.93 16.50 8.71 4.39 -
EY -13.44 -29.22 3.10 4.56 6.06 11.48 22.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.52 -
P/NAPS 0.37 0.31 0.37 0.38 0.40 0.41 0.41 -6.63%

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