[EPMB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -920.02%
YoY- -283.62%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 303,019 269,558 236,316 179,888 228,777 233,924 239,728 16.85%
PBT 388 -4,348 -3,122 -26,244 6,399 6,776 8,654 -87.30%
Tax 375 500 -9,040 1,776 -1,836 -600 -132 -
NP 763 -3,848 -12,162 -24,468 4,563 6,176 8,522 -79.89%
-
NP to SH -510 -4,482 -12,702 -23,592 2,877 4,458 6,496 -
-
Tax Rate -96.65% - - - 28.69% 8.85% 1.53% -
Total Cost 302,256 273,406 248,478 204,356 224,214 227,748 231,206 19.50%
-
Net Worth 407,999 268,280 258,683 258,655 252,124 255,532 265,599 33.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 407,999 268,280 258,683 258,655 252,124 255,532 265,599 33.02%
NOSH 254,999 169,797 165,822 164,748 154,677 157,735 160,000 36.32%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.25% -1.43% -5.15% -13.60% 1.99% 2.64% 3.55% -
ROE -0.13% -1.67% -4.91% -9.12% 1.14% 1.74% 2.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 118.83 158.75 142.51 109.19 147.91 148.30 149.83 -14.28%
EPS -0.20 -2.64 -7.66 -14.32 1.86 2.83 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.58 1.56 1.57 1.63 1.62 1.66 -2.41%
Adjusted Per Share Value based on latest NOSH - 164,748
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 137.56 122.37 107.28 81.66 103.86 106.19 108.83 16.85%
EPS -0.23 -2.03 -5.77 -10.71 1.31 2.02 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8522 1.2179 1.1743 1.1742 1.1445 1.16 1.2057 33.03%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.54 0.54 0.52 0.62 0.64 0.68 -
P/RPS 0.42 0.34 0.38 0.48 0.42 0.43 0.45 -4.48%
P/EPS -250.00 -20.45 -7.05 -3.63 33.33 22.64 16.75 -
EY -0.40 -4.89 -14.19 -27.54 3.00 4.42 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.35 0.33 0.38 0.40 0.41 -16.96%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 28/11/06 29/08/06 -
Price 0.49 0.50 0.57 0.49 0.60 0.62 0.67 -
P/RPS 0.41 0.31 0.40 0.45 0.41 0.42 0.45 -6.00%
P/EPS -245.00 -18.94 -7.44 -3.42 32.26 21.93 16.50 -
EY -0.41 -5.28 -13.44 -29.22 3.10 4.56 6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.37 0.31 0.37 0.38 0.40 -15.58%

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