[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 102.4%
YoY- 121.05%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 225,322 168,782 104,697 27,223 107,024 83,845 55,309 154.42%
PBT 24,598 17,390 8,899 541 -20,094 -5,580 -4,362 -
Tax -12,840 -7,205 -5,735 -17 -1,763 -1,203 4,362 -
NP 11,758 10,185 3,164 524 -21,857 -6,783 0 -
-
NP to SH 11,758 10,185 8,643 524 -21,857 -6,783 -5,304 -
-
Tax Rate 52.20% 41.43% 64.45% 3.14% - - - -
Total Cost 213,564 158,597 101,533 26,699 128,881 90,628 55,309 145.51%
-
Net Worth 44,441 50,779 154,056 30,358 36,265 52,268 52,680 -10.69%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,690 1,455 - - 1,410 - - -
Div Payout % 14.38% 14.29% - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 44,441 50,779 154,056 30,358 36,265 52,268 52,680 -10.69%
NOSH 48,305 41,588 113,276 41,587 40,295 39,900 39,909 13.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.22% 6.03% 3.02% 1.92% -20.42% -8.09% 0.00% -
ROE 26.46% 20.06% 5.61% 1.73% -60.27% -12.98% -10.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 466.45 405.84 92.43 65.46 265.60 210.14 138.59 124.08%
EPS 24.30 24.49 7.63 1.26 -54.30 -17.00 -13.29 -
DPS 3.50 3.50 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.92 1.221 1.36 0.73 0.90 1.31 1.32 -21.33%
Adjusted Per Share Value based on latest NOSH - 41,587
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.29 76.62 47.53 12.36 48.58 38.06 25.11 154.41%
EPS 5.34 4.62 3.92 0.24 -9.92 -3.08 -2.41 -
DPS 0.77 0.66 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.2017 0.2305 0.6994 0.1378 0.1646 0.2373 0.2392 -10.71%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.32 1.13 0.76 0.95 0.95 1.16 -
P/RPS 0.24 0.33 1.22 1.16 0.36 0.45 0.84 -56.52%
P/EPS 4.52 5.39 14.81 60.32 -1.75 -5.59 -8.73 -
EY 22.13 18.55 6.75 1.66 -57.10 -17.89 -11.46 -
DY 3.18 2.65 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.20 1.08 0.83 1.04 1.06 0.73 0.88 22.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 21/05/03 28/02/03 28/11/02 30/08/02 -
Price 1.10 1.10 1.25 0.75 0.81 1.00 1.10 -
P/RPS 0.24 0.27 1.35 1.15 0.30 0.48 0.79 -54.71%
P/EPS 4.52 4.49 16.38 59.52 -1.49 -5.88 -8.28 -
EY 22.13 22.26 6.10 1.68 -66.97 -17.00 -12.08 -
DY 3.18 3.18 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 1.20 0.90 0.92 1.03 0.90 0.76 0.83 27.77%

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