[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -1.66%
YoY- -29.11%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 176,829 107,283 408,867 274,695 147,570 95,925 484,650 -48.97%
PBT -2,364 2,078 -13,367 -13,484 -13,249 -4,156 -12,246 -66.63%
Tax -1,431 -892 -1,537 -796 -798 -1,269 -3,028 -39.35%
NP -3,795 1,186 -14,904 -14,280 -14,047 -5,425 -15,274 -60.51%
-
NP to SH -3,795 1,186 -15,156 -14,280 -14,047 -5,425 -15,274 -60.51%
-
Tax Rate - 42.93% - - - - - -
Total Cost 180,624 106,097 423,771 288,975 161,617 101,350 499,924 -49.30%
-
Net Worth 249,107 248,341 246,759 248,381 248,574 256,604 263,070 -3.57%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 249,107 248,341 246,759 248,381 248,574 256,604 263,070 -3.57%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -2.15% 1.11% -3.65% -5.20% -9.52% -5.66% -3.15% -
ROE -1.52% 0.48% -6.14% -5.75% -5.65% -2.11% -5.81% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 107.19 67.82 258.48 173.63 93.21 60.56 305.82 -50.32%
EPS -2.30 0.75 -9.58 -9.03 -8.87 -3.42 -9.64 -61.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.57 1.56 1.57 1.57 1.62 1.66 -6.12%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 80.27 48.70 185.61 124.70 66.99 43.55 220.01 -48.97%
EPS -1.72 0.54 -6.88 -6.48 -6.38 -2.46 -6.93 -60.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1309 1.1274 1.1202 1.1276 1.1284 1.1649 1.1942 -3.56%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.50 0.375 0.32 0.265 0.27 0.225 0.325 -
P/RPS 0.47 0.55 0.12 0.15 0.29 0.37 0.11 163.54%
P/EPS -21.74 50.01 -3.34 -2.94 -3.04 -6.57 -3.37 246.93%
EY -4.60 2.00 -29.94 -34.06 -32.86 -15.22 -29.66 -71.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.21 0.17 0.17 0.14 0.20 39.67%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 26/02/21 25/11/20 25/08/20 25/06/20 28/02/20 -
Price 0.49 0.435 0.405 0.285 0.31 0.325 0.35 -
P/RPS 0.46 0.64 0.16 0.16 0.33 0.54 0.11 159.78%
P/EPS -21.30 58.02 -4.23 -3.16 -3.49 -9.49 -3.63 225.67%
EY -4.69 1.72 -23.66 -31.67 -28.62 -10.54 -27.54 -69.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.18 0.20 0.20 0.21 32.45%

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