[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 395.69%
YoY- 125.57%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 483,733 361,087 231,322 110,625 303,019 202,169 118,158 154.82%
PBT 4,256 7,588 4,508 1,646 388 -3,261 -1,561 -
Tax 4,069 -50 -50 -20 375 375 -4,520 -
NP 8,325 7,538 4,458 1,626 763 -2,886 -6,081 -
-
NP to SH 7,559 6,966 4,109 1,508 -510 -3,362 -6,351 -
-
Tax Rate -95.61% 0.66% 1.11% 1.22% -96.65% - - -
Total Cost 475,408 353,549 226,864 108,999 302,256 205,055 124,239 143.65%
-
Net Worth 220,891 212,297 231,131 303,484 407,999 268,280 258,683 -9.95%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 220,891 212,297 231,131 303,484 407,999 268,280 258,683 -9.95%
NOSH 166,083 165,857 183,437 188,499 254,999 169,797 165,822 0.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.72% 2.09% 1.93% 1.47% 0.25% -1.43% -5.15% -
ROE 3.42% 3.28% 1.78% 0.50% -0.13% -1.25% -2.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 291.26 217.71 126.10 58.69 118.83 119.06 71.26 154.54%
EPS 4.09 4.20 2.24 0.80 -0.20 -1.98 -3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.28 1.26 1.61 1.60 1.58 1.56 -10.04%
Adjusted Per Share Value based on latest NOSH - 188,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 219.99 164.22 105.20 50.31 137.81 91.94 53.74 154.80%
EPS 3.44 3.17 1.87 0.69 -0.23 -1.53 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0046 0.9655 1.0512 1.3802 1.8555 1.2201 1.1765 -9.95%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.38 0.42 0.45 0.50 0.54 0.54 -
P/RPS 0.06 0.17 0.33 0.77 0.42 0.45 0.76 -81.45%
P/EPS 3.95 9.05 18.75 56.25 -250.00 -27.27 -14.10 -
EY 25.29 11.05 5.33 1.78 -0.40 -3.67 -7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.30 0.33 0.28 0.31 0.34 0.35 -45.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 09/05/08 28/02/08 30/11/07 30/08/07 -
Price 0.15 0.31 0.39 0.45 0.49 0.50 0.57 -
P/RPS 0.05 0.14 0.31 0.77 0.41 0.42 0.80 -84.11%
P/EPS 3.30 7.38 17.41 56.25 -245.00 -25.25 -14.88 -
EY 30.34 13.55 5.74 1.78 -0.41 -3.96 -6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.24 0.31 0.28 0.31 0.32 0.37 -55.29%

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