[EPMB] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -42.07%
YoY- -5418.63%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 408,867 366,260 295,140 383,700 484,650 460,508 441,152 -4.91%
PBT -13,367 -17,978 -26,498 -16,624 -12,246 -7,156 -8,766 32.31%
Tax -1,537 -1,061 -1,596 -5,076 -3,028 -7,590 -6,544 -61.76%
NP -14,904 -19,040 -28,094 -21,700 -15,274 -14,746 -15,310 -1.76%
-
NP to SH -15,156 -19,040 -28,094 -21,700 -15,274 -14,746 -15,310 -0.66%
-
Tax Rate - - - - - - - -
Total Cost 423,771 385,300 323,234 405,400 499,924 475,254 456,462 -4.81%
-
Net Worth 246,759 248,381 248,574 256,604 263,070 266,402 269,739 -5.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 246,759 248,381 248,574 256,604 263,070 266,402 269,739 -5.73%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -3.65% -5.20% -9.52% -5.66% -3.15% -3.20% -3.47% -
ROE -6.14% -7.67% -11.30% -8.46% -5.81% -5.54% -5.68% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 258.48 231.51 186.41 242.24 305.82 290.41 278.03 -4.72%
EPS -9.58 -12.04 -17.74 -13.68 -9.64 -9.29 -9.64 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.57 1.57 1.62 1.66 1.68 1.70 -5.54%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 185.95 166.57 134.23 174.50 220.41 209.43 200.63 -4.91%
EPS -6.89 -8.66 -12.78 -9.87 -6.95 -6.71 -6.96 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1222 1.1296 1.1305 1.167 1.1964 1.2116 1.2267 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.32 0.265 0.27 0.225 0.325 0.37 0.35 -
P/RPS 0.12 0.11 0.14 0.09 0.11 0.13 0.13 -5.17%
P/EPS -3.34 -2.20 -1.52 -1.64 -3.37 -3.98 -3.63 -5.37%
EY -29.94 -45.42 -65.72 -60.89 -29.66 -25.13 -27.57 5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.17 0.14 0.20 0.22 0.21 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 25/08/20 25/06/20 28/02/20 28/11/19 29/08/19 -
Price 0.405 0.285 0.31 0.325 0.35 0.37 0.35 -
P/RPS 0.16 0.12 0.17 0.13 0.11 0.13 0.13 14.77%
P/EPS -4.23 -2.37 -1.75 -2.37 -3.63 -3.98 -3.63 10.68%
EY -23.66 -42.23 -57.24 -42.15 -27.54 -25.13 -27.57 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.20 0.20 0.21 0.22 0.21 15.22%

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