[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -86.86%
YoY- 194.85%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 239,149 172,060 101,626 43,973 225,322 168,782 104,697 73.00%
PBT 23,804 15,408 8,300 2,150 24,598 17,390 8,899 92.12%
Tax -5,605 -3,197 -2,029 -605 -12,840 -7,205 -5,735 -1.51%
NP 18,199 12,211 6,271 1,545 11,758 10,185 3,164 219.32%
-
NP to SH 18,199 12,211 6,271 1,545 11,758 10,185 8,643 63.91%
-
Tax Rate 23.55% 20.75% 24.45% 28.14% 52.20% 41.43% 64.45% -
Total Cost 220,950 159,849 95,355 42,428 213,564 158,597 101,533 67.53%
-
Net Worth 100,527 93,492 92,779 84,760 44,441 50,779 154,056 -24.67%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,777 1,710 - - 1,690 1,455 - -
Div Payout % 31.75% 14.01% - - 14.38% 14.29% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 100,527 93,492 92,779 84,760 44,441 50,779 154,056 -24.67%
NOSH 115,549 114,014 111,782 107,291 48,305 41,588 113,276 1.32%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.61% 7.10% 6.17% 3.51% 5.22% 6.03% 3.02% -
ROE 18.10% 13.06% 6.76% 1.82% 26.46% 20.06% 5.61% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 206.97 150.91 90.91 40.98 466.45 405.84 92.43 70.74%
EPS 15.75 10.71 5.61 1.44 24.30 24.49 7.63 61.76%
DPS 5.00 1.50 0.00 0.00 3.50 3.50 0.00 -
NAPS 0.87 0.82 0.83 0.79 0.92 1.221 1.36 -25.65%
Adjusted Per Share Value based on latest NOSH - 107,291
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 83.51 60.08 35.49 15.36 78.68 58.94 36.56 73.00%
EPS 6.36 4.26 2.19 0.54 4.11 3.56 3.02 63.92%
DPS 2.02 0.60 0.00 0.00 0.59 0.51 0.00 -
NAPS 0.351 0.3265 0.324 0.296 0.1552 0.1773 0.538 -24.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.78 0.80 0.98 0.86 1.10 1.32 1.13 -
P/RPS 0.38 0.53 1.08 2.10 0.24 0.33 1.22 -53.88%
P/EPS 4.95 7.47 17.47 59.72 4.52 5.39 14.81 -51.67%
EY 20.19 13.39 5.72 1.67 22.13 18.55 6.75 106.90%
DY 6.41 1.87 0.00 0.00 3.18 2.65 0.00 -
P/NAPS 0.90 0.98 1.18 1.09 1.20 1.08 0.83 5.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 08/11/04 18/08/04 27/05/04 27/02/04 27/11/03 28/08/03 -
Price 0.81 0.71 0.92 0.92 1.10 1.10 1.25 -
P/RPS 0.39 0.47 1.01 2.24 0.24 0.27 1.35 -56.13%
P/EPS 5.14 6.63 16.40 63.89 4.52 4.49 16.38 -53.65%
EY 19.44 15.08 6.10 1.57 22.13 22.26 6.10 115.80%
DY 6.17 2.11 0.00 0.00 3.18 3.18 0.00 -
P/NAPS 0.93 0.87 1.11 1.16 1.20 0.90 0.92 0.72%

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