[EPMB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -82.8%
YoY- -229.38%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 111,793 110,618 103,028 94,624 96,050 92,844 92,804 13.20%
PBT -7,440 -8,724 -9,288 -10,757 -5,618 -4,606 -2,192 125.68%
Tax -1,604 8,724 9,288 10,757 5,618 4,606 2,192 -
NP -9,044 0 0 0 0 0 0 -
-
NP to SH -9,044 -10,608 -9,956 -11,960 -6,542 -4,606 -2,192 157.02%
-
Tax Rate - - - - - - - -
Total Cost 120,837 110,618 103,028 94,624 96,050 92,844 92,804 19.22%
-
Net Worth 52,268 52,680 55,444 57,864 64,628 66,256 67,600 -15.74%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,396 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 52,268 52,680 55,444 57,864 64,628 66,256 67,600 -15.74%
NOSH 39,900 39,909 39,887 39,906 39,894 39,913 39,999 -0.16%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -8.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -17.30% -20.14% -17.96% -20.67% -10.12% -6.95% -3.24% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 280.18 277.17 258.29 237.11 240.76 232.61 232.01 13.38%
EPS -22.67 -26.58 -24.96 -29.97 -16.40 -11.54 -5.48 157.47%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.39 1.45 1.62 1.66 1.69 -15.60%
Adjusted Per Share Value based on latest NOSH - 39,892
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.04 38.63 35.98 33.04 33.54 32.42 32.41 13.19%
EPS -3.16 -3.70 -3.48 -4.18 -2.28 -1.61 -0.77 156.10%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.1825 0.184 0.1936 0.2021 0.2257 0.2314 0.2361 -15.76%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.95 1.16 1.53 1.90 1.49 1.54 1.79 -
P/RPS 0.34 0.42 0.59 0.80 0.62 0.66 0.77 -41.98%
P/EPS -4.19 -4.36 -6.13 -6.34 -9.09 -13.34 -32.66 -74.53%
EY -23.86 -22.91 -16.31 -15.77 -11.01 -7.49 -3.06 292.72%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 1.10 1.31 0.92 0.93 1.06 -21.99%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.00 1.10 1.50 1.40 1.73 2.00 1.61 -
P/RPS 0.36 0.40 0.58 0.59 0.72 0.86 0.69 -35.16%
P/EPS -4.41 -4.14 -6.01 -4.67 -10.55 -17.33 -29.38 -71.72%
EY -22.67 -24.16 -16.64 -21.41 -9.48 -5.77 -3.40 253.84%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.08 0.97 1.07 1.20 0.95 -13.81%

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