[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 62.52%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 119,864 64,058 300,143 215,240 147,259 74,290 239,149 -36.98%
PBT 4,327 3,878 25,671 15,488 9,852 5,483 23,804 -68.01%
Tax -66 -666 -1,411 -268 -172 -1,307 -5,605 -94.86%
NP 4,261 3,212 24,260 15,220 9,680 4,176 18,199 -62.11%
-
NP to SH 3,248 3,212 19,188 11,677 7,185 4,176 18,199 -68.40%
-
Tax Rate 1.53% 17.17% 5.50% 1.73% 1.75% 23.84% 23.55% -
Total Cost 115,603 60,846 275,883 200,020 137,579 70,114 220,950 -35.14%
-
Net Worth 265,599 272,533 205,204 0 0 107,139 100,527 91.45%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,496 3,660 1,829 - 5,777 -
Div Payout % - - 28.65% 31.35% 25.47% - 31.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 265,599 272,533 205,204 0 0 107,139 100,527 91.45%
NOSH 160,000 162,222 122,145 122,016 121,986 121,749 115,549 24.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.55% 5.01% 8.08% 7.07% 6.57% 5.62% 7.61% -
ROE 1.22% 1.18% 9.35% 0.00% 0.00% 3.90% 18.10% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 74.92 39.49 245.73 176.40 120.72 61.02 206.97 -49.30%
EPS 2.03 1.98 11.80 7.20 4.42 3.43 15.75 -74.57%
DPS 0.00 0.00 4.50 3.00 1.50 0.00 5.00 -
NAPS 1.66 1.68 1.68 0.00 0.00 0.88 0.87 54.01%
Adjusted Per Share Value based on latest NOSH - 122,065
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.86 22.37 104.81 75.16 51.42 25.94 83.51 -36.97%
EPS 1.13 1.12 6.70 4.08 2.51 1.46 6.36 -68.49%
DPS 0.00 0.00 1.92 1.28 0.64 0.00 2.02 -
NAPS 0.9275 0.9517 0.7166 0.00 0.00 0.3741 0.351 91.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.72 0.66 0.69 0.64 0.75 0.78 -
P/RPS 0.91 1.82 0.27 0.39 0.53 1.23 0.38 79.28%
P/EPS 33.50 36.36 4.20 7.21 10.87 21.87 4.95 259.04%
EY 2.99 2.75 23.80 13.87 9.20 4.57 20.19 -72.10%
DY 0.00 0.00 6.82 4.35 2.34 0.00 6.41 -
P/NAPS 0.41 0.43 0.39 0.00 0.00 0.85 0.90 -40.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/06/06 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 -
Price 0.67 0.69 0.69 0.67 0.69 0.71 0.81 -
P/RPS 0.89 1.75 0.28 0.38 0.57 1.16 0.39 73.59%
P/EPS 33.00 34.85 4.39 7.00 11.71 20.70 5.14 246.61%
EY 3.03 2.87 22.77 14.28 8.54 4.83 19.44 -71.13%
DY 0.00 0.00 6.52 4.48 2.17 0.00 6.17 -
P/NAPS 0.40 0.41 0.41 0.00 0.00 0.81 0.93 -43.10%

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