[EPMB] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 2.11%
YoY- -622.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 122,925 128,928 108,502 102,013 96,080 133,091 114,905 4.59%
PBT 1,964 -2,486 -7,545 -1,454 -1,908 3,356 1,935 0.99%
Tax -1,689 -383 -875 -1,519 -1,128 -3,153 -1,442 11.10%
NP 275 -2,869 -8,420 -2,973 -3,036 203 493 -32.21%
-
NP to SH 276 -2,903 -8,414 -2,967 -3,031 281 595 -40.04%
-
Tax Rate 86.00% - - - - 93.95% 74.52% -
Total Cost 122,650 131,797 116,922 104,986 99,116 132,888 114,412 4.73%
-
Net Worth 31,987 319,913 323,145 331,793 335,005 330,955 340,918 -79.32%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 780 804 -
Div Payout % - - - - - 277.78% 135.14% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 31,987 319,913 323,145 331,793 335,005 330,955 340,918 -79.32%
NOSH 165,960 165,960 165,960 159,516 159,526 156,111 160,810 2.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.22% -2.23% -7.76% -2.91% -3.16% 0.15% 0.43% -
ROE 0.86% -0.91% -2.60% -0.89% -0.90% 0.08% 0.17% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 772.43 81.00 68.16 63.95 60.23 85.25 71.45 388.21%
EPS 0.17 -1.82 -5.29 -1.86 -1.90 0.18 0.37 -40.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 2.01 2.01 2.03 2.08 2.10 2.12 2.12 -3.48%
Adjusted Per Share Value based on latest NOSH - 159,516
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 55.80 58.53 49.26 46.31 43.62 60.42 52.16 4.59%
EPS 0.13 -1.32 -3.82 -1.35 -1.38 0.13 0.27 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.37 -
NAPS 0.1452 1.4523 1.467 1.5062 1.5208 1.5024 1.5476 -79.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.545 0.50 0.65 0.56 0.64 0.705 0.685 -
P/RPS 0.07 0.62 0.95 0.88 1.06 0.83 0.96 -82.51%
P/EPS 31.42 -27.41 -12.30 -30.11 -33.68 391.67 185.14 -69.31%
EY 3.18 -3.65 -8.13 -3.32 -2.97 0.26 0.54 225.75%
DY 0.00 0.00 0.00 0.00 0.00 0.71 0.73 -
P/NAPS 0.27 0.25 0.32 0.27 0.30 0.33 0.32 -10.69%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 28/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 0.65 0.52 0.59 0.565 0.58 0.71 0.715 -
P/RPS 0.08 0.64 0.87 0.88 0.96 0.83 1.00 -81.40%
P/EPS 37.48 -28.51 -11.16 -30.38 -30.53 394.44 193.24 -66.45%
EY 2.67 -3.51 -8.96 -3.29 -3.28 0.25 0.52 197.33%
DY 0.00 0.00 0.00 0.00 0.00 0.70 0.70 -
P/NAPS 0.32 0.26 0.29 0.27 0.28 0.33 0.34 -3.95%

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