[EPMB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -60.19%
YoY- -492.06%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 423,106 491,700 435,523 408,793 396,186 384,320 502,301 -10.81%
PBT -7,352 7,856 -13,393 -14,542 -6,724 -7,632 11,138 -
Tax -4,816 -6,756 -3,905 -4,696 -5,294 -4,512 -7,572 -26.06%
NP -12,168 1,100 -17,298 -19,238 -12,018 -12,144 3,566 -
-
NP to SH -12,166 1,104 -17,315 -19,216 -11,996 -12,124 3,957 -
-
Tax Rate - 86.00% - - - - 67.98% -
Total Cost 435,274 490,600 452,821 428,031 408,204 396,464 498,735 -8.68%
-
Net Worth 313,391 31,987 319,913 323,145 330,924 335,005 338,259 -4.96%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 1,595 -
Div Payout % - - - - - - 40.32% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 313,391 31,987 319,913 323,145 330,924 335,005 338,259 -4.96%
NOSH 165,960 165,960 165,960 165,960 159,098 159,526 159,556 2.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.88% 0.22% -3.97% -4.71% -3.03% -3.16% 0.71% -
ROE -3.88% 3.45% -5.41% -5.95% -3.63% -3.62% 1.17% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 265.97 3,089.73 273.64 256.80 249.02 240.91 314.81 -10.63%
EPS -7.64 0.68 -10.88 -12.07 -7.54 -7.60 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.97 2.01 2.01 2.03 2.08 2.10 2.12 -4.77%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 192.42 223.62 198.07 185.91 180.18 174.78 228.44 -10.81%
EPS -5.53 0.50 -7.87 -8.74 -5.46 -5.51 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
NAPS 1.4253 0.1455 1.4549 1.4696 1.505 1.5236 1.5384 -4.96%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.62 0.545 0.50 0.65 0.56 0.64 0.705 -
P/RPS 0.23 0.02 0.18 0.25 0.22 0.27 0.22 3.01%
P/EPS -8.11 7.86 -4.60 -5.38 -7.43 -8.42 28.43 -
EY -12.33 12.73 -21.76 -18.57 -13.46 -11.88 3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.31 0.27 0.25 0.32 0.27 0.30 0.33 -4.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 28/02/17 25/11/16 26/08/16 27/05/16 26/02/16 -
Price 0.60 0.65 0.52 0.59 0.565 0.58 0.71 -
P/RPS 0.23 0.02 0.19 0.23 0.23 0.24 0.23 0.00%
P/EPS -7.85 9.37 -4.78 -4.89 -7.49 -7.63 28.63 -
EY -12.75 10.67 -20.92 -20.46 -13.35 -13.10 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.41 -
P/NAPS 0.30 0.32 0.26 0.29 0.27 0.28 0.33 -6.16%

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