[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.26%
YoY- -23.08%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 228,777 175,443 119,864 64,058 300,143 215,240 147,259 34.03%
PBT 6,399 5,082 4,327 3,878 25,671 15,488 9,852 -24.94%
Tax -1,836 -450 -66 -666 -1,411 -268 -172 382.71%
NP 4,563 4,632 4,261 3,212 24,260 15,220 9,680 -39.34%
-
NP to SH 2,877 3,344 3,248 3,212 19,188 11,677 7,185 -45.58%
-
Tax Rate 28.69% 8.85% 1.53% 17.17% 5.50% 1.73% 1.75% -
Total Cost 224,214 170,811 115,603 60,846 275,883 200,020 137,579 38.36%
-
Net Worth 252,124 255,532 265,599 272,533 205,204 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 5,496 3,660 1,829 -
Div Payout % - - - - 28.65% 31.35% 25.47% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 252,124 255,532 265,599 272,533 205,204 0 0 -
NOSH 154,677 157,735 160,000 162,222 122,145 122,016 121,986 17.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.99% 2.64% 3.55% 5.01% 8.08% 7.07% 6.57% -
ROE 1.14% 1.31% 1.22% 1.18% 9.35% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 147.91 111.23 74.92 39.49 245.73 176.40 120.72 14.45%
EPS 1.86 2.12 2.03 1.98 11.80 7.20 4.42 -43.75%
DPS 0.00 0.00 0.00 0.00 4.50 3.00 1.50 -
NAPS 1.63 1.62 1.66 1.68 1.68 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,222
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 103.86 79.64 54.41 29.08 136.25 97.71 66.85 34.03%
EPS 1.31 1.52 1.47 1.46 8.71 5.30 3.26 -45.45%
DPS 0.00 0.00 0.00 0.00 2.50 1.66 0.83 -
NAPS 1.1445 1.16 1.2057 1.2372 0.9316 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.64 0.68 0.72 0.66 0.69 0.64 -
P/RPS 0.42 0.58 0.91 1.82 0.27 0.39 0.53 -14.32%
P/EPS 33.33 30.19 33.50 36.36 4.20 7.21 10.87 110.62%
EY 3.00 3.31 2.99 2.75 23.80 13.87 9.20 -52.52%
DY 0.00 0.00 0.00 0.00 6.82 4.35 2.34 -
P/NAPS 0.38 0.40 0.41 0.43 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 22/06/06 27/02/06 24/11/05 30/08/05 -
Price 0.60 0.62 0.67 0.69 0.69 0.67 0.69 -
P/RPS 0.41 0.56 0.89 1.75 0.28 0.38 0.57 -19.67%
P/EPS 32.26 29.25 33.00 34.85 4.39 7.00 11.71 96.15%
EY 3.10 3.42 3.03 2.87 22.77 14.28 8.54 -49.01%
DY 0.00 0.00 0.00 0.00 6.52 4.48 2.17 -
P/NAPS 0.37 0.38 0.40 0.41 0.41 0.00 0.00 -

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