[EPMB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 40.19%
YoY- 574.78%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 57,653 43,973 56,483 64,086 56,770 27,223 21,649 92.24%
PBT 6,149 2,150 7,198 8,491 5,248 541 -14,514 -
Tax -1,423 -605 -5,635 -1,469 -2,608 -17 -560 86.31%
NP 4,726 1,545 1,563 7,022 2,640 524 -15,074 -
-
NP to SH 4,726 1,545 1,563 7,022 5,009 524 -15,074 -
-
Tax Rate 23.14% 28.14% 78.29% 17.30% 49.70% 3.14% - -
Total Cost 52,927 42,428 54,920 57,064 54,130 26,699 36,723 27.62%
-
Net Worth 96,615 84,760 58,015 51,065 106,942 30,358 41,493 75.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,388 1,463 - - 1,409 -
Div Payout % - - 152.84% 20.85% - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,615 84,760 58,015 51,065 106,942 30,358 41,493 75.76%
NOSH 116,403 107,291 68,253 41,822 78,634 41,587 40,285 102.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.20% 3.51% 2.77% 10.96% 4.65% 1.92% -69.63% -
ROE 4.89% 1.82% 2.69% 13.75% 4.68% 1.73% -36.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.53 40.98 82.76 153.23 72.20 65.46 53.74 -5.29%
EPS 4.06 1.44 2.29 16.79 6.37 1.26 -3.71 -
DPS 0.00 0.00 3.50 3.50 0.00 0.00 3.50 -
NAPS 0.83 0.79 0.85 1.221 1.36 0.73 1.03 -13.41%
Adjusted Per Share Value based on latest NOSH - 41,822
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.17 19.96 25.64 29.09 25.77 12.36 9.83 92.20%
EPS 2.15 0.70 0.71 3.19 2.27 0.24 -6.84 -
DPS 0.00 0.00 1.08 0.66 0.00 0.00 0.64 -
NAPS 0.4386 0.3848 0.2634 0.2318 0.4855 0.1378 0.1884 75.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.98 0.86 1.10 1.32 1.13 0.76 0.95 -
P/RPS 1.98 2.10 1.33 0.86 1.57 1.16 1.77 7.76%
P/EPS 24.14 59.72 48.03 7.86 17.74 60.32 -2.54 -
EY 4.14 1.67 2.08 12.72 5.64 1.66 -39.39 -
DY 0.00 0.00 3.18 2.65 0.00 0.00 3.68 -
P/NAPS 1.18 1.09 1.29 1.08 0.83 1.04 0.92 18.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 27/05/04 27/02/04 27/11/03 28/08/03 21/05/03 28/02/03 -
Price 0.92 0.92 1.10 1.10 1.25 0.75 0.81 -
P/RPS 1.86 2.24 1.33 0.72 1.73 1.15 1.51 14.92%
P/EPS 22.66 63.89 48.03 6.55 19.62 59.52 -2.16 -
EY 4.41 1.57 2.08 15.26 5.10 1.68 -46.20 -
DY 0.00 0.00 3.18 3.18 0.00 0.00 4.32 -
P/NAPS 1.11 1.16 1.29 0.90 0.92 1.03 0.79 25.47%

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