[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -176.6%
YoY- -220.61%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 435,523 306,595 198,093 96,080 502,301 369,210 254,305 42.91%
PBT -13,393 -10,907 -3,362 -1,908 11,138 7,782 5,847 -
Tax -3,905 -3,522 -2,647 -1,128 -7,572 -4,419 -2,977 19.73%
NP -17,298 -14,429 -6,009 -3,036 3,566 3,363 2,870 -
-
NP to SH -17,315 -14,412 -5,998 -3,031 3,957 3,676 3,081 -
-
Tax Rate - - - - 67.98% 56.78% 50.91% -
Total Cost 452,821 321,024 204,102 99,116 498,735 365,847 251,435 47.76%
-
Net Worth 319,913 323,145 330,924 335,005 338,259 337,364 338,431 -3.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 1,595 795 - -
Div Payout % - - - - 40.32% 21.65% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 319,913 323,145 330,924 335,005 338,259 337,364 338,431 -3.66%
NOSH 165,960 165,960 159,098 159,526 159,556 159,134 159,637 2.61%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -3.97% -4.71% -3.03% -3.16% 0.71% 0.91% 1.13% -
ROE -5.41% -4.46% -1.81% -0.90% 1.17% 1.09% 0.91% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 273.64 192.60 124.51 60.23 314.81 232.01 159.30 43.19%
EPS -10.88 -9.05 -3.77 -1.90 2.48 2.31 1.93 -
DPS 0.00 0.00 0.00 0.00 1.00 0.50 0.00 -
NAPS 2.01 2.03 2.08 2.10 2.12 2.12 2.12 -3.47%
Adjusted Per Share Value based on latest NOSH - 159,526
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 198.07 139.44 90.09 43.70 228.44 167.91 115.65 42.91%
EPS -7.87 -6.55 -2.73 -1.38 1.80 1.67 1.40 -
DPS 0.00 0.00 0.00 0.00 0.73 0.36 0.00 -
NAPS 1.4549 1.4696 1.505 1.5236 1.5384 1.5343 1.5391 -3.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.50 0.65 0.56 0.64 0.705 0.685 0.79 -
P/RPS 0.18 0.34 0.45 1.06 0.22 0.30 0.50 -49.23%
P/EPS -4.60 -7.18 -14.85 -33.68 28.43 29.65 40.93 -
EY -21.76 -13.93 -6.73 -2.97 3.52 3.37 2.44 -
DY 0.00 0.00 0.00 0.00 1.42 0.73 0.00 -
P/NAPS 0.25 0.32 0.27 0.30 0.33 0.32 0.37 -22.90%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 25/08/15 -
Price 0.52 0.59 0.565 0.58 0.71 0.715 0.70 -
P/RPS 0.19 0.31 0.45 0.96 0.23 0.31 0.44 -42.72%
P/EPS -4.78 -6.52 -14.99 -30.53 28.63 30.95 36.27 -
EY -20.92 -15.35 -6.67 -3.28 3.49 3.23 2.76 -
DY 0.00 0.00 0.00 0.00 1.41 0.70 0.00 -
P/NAPS 0.26 0.29 0.27 0.28 0.33 0.34 0.33 -14.63%

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