[EPMB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -113.1%
YoY- -130.31%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 27,223 107,024 83,845 55,309 25,757 94,624 72,038 -47.76%
PBT 541 -20,094 -5,580 -4,362 -2,322 -10,757 -4,214 -
Tax -17 -1,763 -1,203 4,362 2,322 10,757 4,214 -
NP 524 -21,857 -6,783 0 0 0 0 -
-
NP to SH 524 -21,857 -6,783 -5,304 -2,489 -11,960 -4,907 -
-
Tax Rate 3.14% - - - - - - -
Total Cost 26,699 128,881 90,628 55,309 25,757 94,624 72,038 -48.43%
-
Net Worth 30,358 36,265 52,268 52,680 55,444 57,864 64,628 -39.60%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,410 - - - 1,396 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 30,358 36,265 52,268 52,680 55,444 57,864 64,628 -39.60%
NOSH 41,587 40,295 39,900 39,909 39,887 39,906 39,894 2.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.92% -20.42% -8.09% 0.00% 0.00% 0.00% 0.00% -
ROE 1.73% -60.27% -12.98% -10.07% -4.49% -20.67% -7.59% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 65.46 265.60 210.14 138.59 64.57 237.11 180.57 -49.18%
EPS 1.26 -54.30 -17.00 -13.29 -6.24 -29.97 -12.30 -
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.73 0.90 1.31 1.32 1.39 1.45 1.62 -41.25%
Adjusted Per Share Value based on latest NOSH - 39,872
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.51 37.37 29.28 19.31 8.99 33.04 25.16 -47.75%
EPS 0.18 -7.63 -2.37 -1.85 -0.87 -4.18 -1.71 -
DPS 0.00 0.49 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.106 0.1266 0.1825 0.184 0.1936 0.2021 0.2257 -39.60%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.76 0.95 0.95 1.16 1.53 1.90 1.49 -
P/RPS 1.16 0.36 0.45 0.84 2.37 0.80 0.83 25.02%
P/EPS 60.32 -1.75 -5.59 -8.73 -24.52 -6.34 -12.11 -
EY 1.66 -57.10 -17.89 -11.46 -4.08 -15.77 -8.26 -
DY 0.00 3.68 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 1.04 1.06 0.73 0.88 1.10 1.31 0.92 8.52%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.75 0.81 1.00 1.10 1.50 1.40 1.73 -
P/RPS 1.15 0.30 0.48 0.79 2.32 0.59 0.96 12.80%
P/EPS 59.52 -1.49 -5.88 -8.28 -24.04 -4.67 -14.07 -
EY 1.68 -66.97 -17.00 -12.08 -4.16 -21.41 -7.11 -
DY 0.00 4.32 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.03 0.90 0.76 0.83 1.08 0.97 1.07 -2.51%

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