[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -44.48%
YoY- -88.45%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 147,570 95,925 484,650 345,381 220,576 111,969 472,602 -54.00%
PBT -13,249 -4,156 -12,246 -5,367 -4,383 1,413 -5,879 71.97%
Tax -798 -1,269 -3,028 -5,693 -3,272 -1,311 -6,016 -74.02%
NP -14,047 -5,425 -15,274 -11,060 -7,655 102 -11,895 11.73%
-
NP to SH -14,047 -5,425 -15,274 -11,060 -7,655 102 -11,895 11.73%
-
Tax Rate - - - - - 92.78% - -
Total Cost 161,617 101,350 499,924 356,441 228,231 111,867 484,497 -51.93%
-
Net Worth 248,574 256,604 263,070 266,402 269,739 277,943 278,005 -7.19%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 248,574 256,604 263,070 266,402 269,739 277,943 278,005 -7.19%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -9.52% -5.66% -3.15% -3.20% -3.47% 0.09% -2.52% -
ROE -5.65% -2.11% -5.81% -4.15% -2.84% 0.04% -4.28% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 93.21 60.56 305.82 217.81 139.02 70.50 297.50 -53.90%
EPS -8.87 -3.42 -9.64 -6.97 -4.82 0.06 -7.49 11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.62 1.66 1.68 1.70 1.75 1.75 -6.98%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 67.11 43.63 220.41 157.07 100.31 50.92 214.93 -54.00%
EPS -6.39 -2.47 -6.95 -5.03 -3.48 0.05 -5.41 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1305 1.167 1.1964 1.2116 1.2267 1.264 1.2643 -7.19%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.27 0.225 0.325 0.37 0.35 0.35 0.46 -
P/RPS 0.29 0.37 0.11 0.17 0.25 0.50 0.15 55.25%
P/EPS -3.04 -6.57 -3.37 -5.30 -7.25 544.99 -6.14 -37.44%
EY -32.86 -15.22 -29.66 -18.85 -13.78 0.18 -16.28 59.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.20 0.22 0.21 0.20 0.26 -24.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 25/06/20 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 -
Price 0.31 0.325 0.35 0.37 0.35 0.325 0.40 -
P/RPS 0.33 0.54 0.11 0.17 0.25 0.46 0.13 86.19%
P/EPS -3.49 -9.49 -3.63 -5.30 -7.25 506.06 -5.34 -24.70%
EY -28.62 -10.54 -27.54 -18.85 -13.78 0.20 -18.72 32.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.21 0.22 0.21 0.19 0.23 -8.90%

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