[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 69.53%
YoY- 307.2%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 221,975 103,543 483,733 361,087 231,322 110,625 303,019 -18.75%
PBT 2,800 1,122 4,256 7,588 4,508 1,646 388 273.88%
Tax 1 0 4,069 -50 -50 -20 375 -98.08%
NP 2,801 1,122 8,325 7,538 4,458 1,626 763 138.16%
-
NP to SH 2,742 1,027 7,559 6,966 4,109 1,508 -510 -
-
Tax Rate -0.04% 0.00% -95.61% 0.66% 1.11% 1.22% -96.65% -
Total Cost 219,174 102,421 475,408 353,549 226,864 108,999 302,256 -19.30%
-
Net Worth 222,683 220,308 220,891 212,297 231,131 303,484 407,999 -33.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 222,683 220,308 220,891 212,297 231,131 303,484 407,999 -33.23%
NOSH 166,181 165,645 166,083 165,857 183,437 188,499 254,999 -24.85%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.26% 1.08% 1.72% 2.09% 1.93% 1.47% 0.25% -
ROE 1.23% 0.47% 3.42% 3.28% 1.78% 0.50% -0.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 133.57 62.51 291.26 217.71 126.10 58.69 118.83 8.11%
EPS 1.65 0.62 4.09 4.20 2.24 0.80 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.33 1.28 1.26 1.61 1.60 -11.15%
Adjusted Per Share Value based on latest NOSH - 166,046
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 100.95 47.09 219.99 164.22 105.20 50.31 137.81 -18.75%
EPS 1.25 0.47 3.44 3.17 1.87 0.69 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0127 1.0019 1.0046 0.9655 1.0512 1.3802 1.8555 -33.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.14 0.18 0.38 0.42 0.45 0.50 -
P/RPS 0.19 0.22 0.06 0.17 0.33 0.77 0.42 -41.09%
P/EPS 15.15 22.58 3.95 9.05 18.75 56.25 -250.00 -
EY 6.60 4.43 25.29 11.05 5.33 1.78 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.11 0.14 0.30 0.33 0.28 0.31 -27.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 09/05/08 28/02/08 -
Price 0.31 0.18 0.15 0.31 0.39 0.45 0.49 -
P/RPS 0.23 0.29 0.05 0.14 0.31 0.77 0.41 -32.00%
P/EPS 18.79 29.03 3.30 7.38 17.41 56.25 -245.00 -
EY 5.32 3.44 30.34 13.55 5.74 1.78 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.14 0.11 0.24 0.31 0.28 0.31 -18.05%

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