[EPMB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 47.46%
YoY- 43.18%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 56,770 27,223 21,649 28,536 29,552 25,757 22,586 85.17%
PBT 5,248 541 -14,514 -1,218 -2,040 -2,322 -6,543 -
Tax -2,608 -17 -560 -261 2,040 2,322 6,543 -
NP 2,640 524 -15,074 -1,479 0 0 0 -
-
NP to SH 5,009 524 -15,074 -1,479 -2,815 -2,489 -7,053 -
-
Tax Rate 49.70% 3.14% - - - - - -
Total Cost 54,130 26,699 36,723 30,015 29,552 25,757 22,586 79.37%
-
Net Worth 106,942 30,358 41,493 52,223 52,631 55,444 57,844 50.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,409 - - - 1,396 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 106,942 30,358 41,493 52,223 52,631 55,444 57,844 50.80%
NOSH 78,634 41,587 40,285 39,865 39,872 39,887 39,892 57.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.65% 1.92% -69.63% -5.18% 0.00% 0.00% 0.00% -
ROE 4.68% 1.73% -36.33% -2.83% -5.35% -4.49% -12.19% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 72.20 65.46 53.74 71.58 74.12 64.57 56.62 17.64%
EPS 6.37 1.26 -3.71 -3.71 -7.06 -6.24 -17.68 -
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.36 0.73 1.03 1.31 1.32 1.39 1.45 -4.19%
Adjusted Per Share Value based on latest NOSH - 39,865
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 25.82 12.38 9.85 12.98 13.44 11.71 10.27 85.20%
EPS 2.28 0.24 -6.86 -0.67 -1.28 -1.13 -3.21 -
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.63 -
NAPS 0.4864 0.1381 0.1887 0.2375 0.2394 0.2522 0.2631 50.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.13 0.76 0.95 0.95 1.16 1.53 1.90 -
P/RPS 1.57 1.16 1.77 1.33 1.57 2.37 3.36 -39.86%
P/EPS 17.74 60.32 -2.54 -25.61 -16.43 -24.52 -10.75 -
EY 5.64 1.66 -39.39 -3.91 -6.09 -4.08 -9.31 -
DY 0.00 0.00 3.68 0.00 0.00 0.00 1.84 -
P/NAPS 0.83 1.04 0.92 0.73 0.88 1.10 1.31 -26.29%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.25 0.75 0.81 1.00 1.10 1.50 1.40 -
P/RPS 1.73 1.15 1.51 1.40 1.48 2.32 2.47 -21.18%
P/EPS 19.62 59.52 -2.16 -26.95 -15.58 -24.04 -7.92 -
EY 5.10 1.68 -46.20 -3.71 -6.42 -4.16 -12.63 -
DY 0.00 0.00 4.32 0.00 0.00 0.00 2.50 -
P/NAPS 0.92 1.03 0.79 0.76 0.83 1.08 0.97 -3.47%

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