[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 17.84%
YoY- 250.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 101,626 43,973 225,322 168,782 104,697 27,223 107,024 -3.39%
PBT 8,300 2,150 24,598 17,390 8,899 541 -20,094 -
Tax -2,029 -605 -12,840 -7,205 -5,735 -17 -1,763 9.83%
NP 6,271 1,545 11,758 10,185 3,164 524 -21,857 -
-
NP to SH 6,271 1,545 11,758 10,185 8,643 524 -21,857 -
-
Tax Rate 24.45% 28.14% 52.20% 41.43% 64.45% 3.14% - -
Total Cost 95,355 42,428 213,564 158,597 101,533 26,699 128,881 -18.21%
-
Net Worth 92,779 84,760 44,441 50,779 154,056 30,358 36,265 87.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,690 1,455 - - 1,410 -
Div Payout % - - 14.38% 14.29% - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 92,779 84,760 44,441 50,779 154,056 30,358 36,265 87.16%
NOSH 111,782 107,291 48,305 41,588 113,276 41,587 40,295 97.55%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.17% 3.51% 5.22% 6.03% 3.02% 1.92% -20.42% -
ROE 6.76% 1.82% 26.46% 20.06% 5.61% 1.73% -60.27% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 90.91 40.98 466.45 405.84 92.43 65.46 265.60 -51.10%
EPS 5.61 1.44 24.30 24.49 7.63 1.26 -54.30 -
DPS 0.00 0.00 3.50 3.50 0.00 0.00 3.50 -
NAPS 0.83 0.79 0.92 1.221 1.36 0.73 0.90 -5.25%
Adjusted Per Share Value based on latest NOSH - 41,822
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.13 19.96 102.29 76.62 47.53 12.36 48.58 -3.39%
EPS 2.85 0.70 5.34 4.62 3.92 0.24 -9.92 -
DPS 0.00 0.00 0.77 0.66 0.00 0.00 0.64 -
NAPS 0.4212 0.3848 0.2017 0.2305 0.6994 0.1378 0.1646 87.19%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.98 0.86 1.10 1.32 1.13 0.76 0.95 -
P/RPS 1.08 2.10 0.24 0.33 1.22 1.16 0.36 108.14%
P/EPS 17.47 59.72 4.52 5.39 14.81 60.32 -1.75 -
EY 5.72 1.67 22.13 18.55 6.75 1.66 -57.10 -
DY 0.00 0.00 3.18 2.65 0.00 0.00 3.68 -
P/NAPS 1.18 1.09 1.20 1.08 0.83 1.04 1.06 7.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 27/05/04 27/02/04 27/11/03 28/08/03 21/05/03 28/02/03 -
Price 0.92 0.92 1.10 1.10 1.25 0.75 0.81 -
P/RPS 1.01 2.24 0.24 0.27 1.35 1.15 0.30 124.79%
P/EPS 16.40 63.89 4.52 4.49 16.38 59.52 -1.49 -
EY 6.10 1.57 22.13 22.26 6.10 1.68 -66.97 -
DY 0.00 0.00 3.18 3.18 0.00 0.00 4.32 -
P/NAPS 1.11 1.16 1.20 0.90 0.92 1.03 0.90 15.02%

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