[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -27.88%
YoY- -38.23%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 104,697 27,223 107,024 83,845 55,309 25,757 94,624 6.99%
PBT 8,899 541 -20,094 -5,580 -4,362 -2,322 -10,757 -
Tax -5,735 -17 -1,763 -1,203 4,362 2,322 10,757 -
NP 3,164 524 -21,857 -6,783 0 0 0 -
-
NP to SH 8,643 524 -21,857 -6,783 -5,304 -2,489 -11,960 -
-
Tax Rate 64.45% 3.14% - - - - - -
Total Cost 101,533 26,699 128,881 90,628 55,309 25,757 94,624 4.82%
-
Net Worth 154,056 30,358 36,265 52,268 52,680 55,444 57,864 92.43%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,410 - - - 1,396 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 154,056 30,358 36,265 52,268 52,680 55,444 57,864 92.43%
NOSH 113,276 41,587 40,295 39,900 39,909 39,887 39,906 100.86%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.02% 1.92% -20.42% -8.09% 0.00% 0.00% 0.00% -
ROE 5.61% 1.73% -60.27% -12.98% -10.07% -4.49% -20.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 92.43 65.46 265.60 210.14 138.59 64.57 237.11 -46.72%
EPS 7.63 1.26 -54.30 -17.00 -13.29 -6.24 -29.97 -
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.36 0.73 0.90 1.31 1.32 1.39 1.45 -4.19%
Adjusted Per Share Value based on latest NOSH - 39,865
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 47.53 12.36 48.58 38.06 25.11 11.69 42.96 6.99%
EPS 3.92 0.24 -9.92 -3.08 -2.41 -1.13 -5.43 -
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.63 -
NAPS 0.6994 0.1378 0.1646 0.2373 0.2392 0.2517 0.2627 92.43%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.13 0.76 0.95 0.95 1.16 1.53 1.90 -
P/RPS 1.22 1.16 0.36 0.45 0.84 2.37 0.80 32.59%
P/EPS 14.81 60.32 -1.75 -5.59 -8.73 -24.52 -6.34 -
EY 6.75 1.66 -57.10 -17.89 -11.46 -4.08 -15.77 -
DY 0.00 0.00 3.68 0.00 0.00 0.00 1.84 -
P/NAPS 0.83 1.04 1.06 0.73 0.88 1.10 1.31 -26.29%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.25 0.75 0.81 1.00 1.10 1.50 1.40 -
P/RPS 1.35 1.15 0.30 0.48 0.79 2.32 0.59 73.90%
P/EPS 16.38 59.52 -1.49 -5.88 -8.28 -24.04 -4.67 -
EY 6.10 1.68 -66.97 -17.00 -12.08 -4.16 -21.41 -
DY 0.00 0.00 4.32 0.00 0.00 0.00 2.50 -
P/NAPS 0.92 1.03 0.90 0.76 0.83 1.08 0.97 -3.47%

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