[EPMB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 49.29%
YoY- -24.38%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 55,805 64,058 85,480 67,982 72,968 74,290 67,090 -11.58%
PBT 449 3,878 10,092 5,636 4,369 5,483 8,396 -85.88%
Tax 34 -666 -1,145 -96 -142 -1,307 -2,408 -
NP 483 3,212 8,947 5,540 4,227 4,176 5,988 -81.41%
-
NP to SH 36 3,212 7,451 4,492 3,009 4,176 5,988 -96.72%
-
Tax Rate -7.57% 17.17% 11.35% 1.70% 3.25% 23.84% 28.68% -
Total Cost 55,322 60,846 76,533 62,442 68,741 70,114 61,102 -6.42%
-
Net Worth 119,519 272,533 122,348 0 0 107,139 104,400 9.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,835 1,830 1,834 - 4,200 -
Div Payout % - - 24.63% 40.76% 60.98% - 70.14% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 119,519 272,533 122,348 0 0 107,139 104,400 9.46%
NOSH 71,999 162,222 122,348 122,065 122,317 121,749 120,000 -28.92%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.87% 5.01% 10.47% 8.15% 5.79% 5.62% 8.93% -
ROE 0.03% 1.18% 6.09% 0.00% 0.00% 3.90% 5.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.51 39.49 69.87 55.69 59.65 61.02 55.91 24.40%
EPS 0.05 1.98 4.56 2.76 1.85 3.43 4.99 -95.39%
DPS 0.00 0.00 1.50 1.50 1.50 0.00 3.50 -
NAPS 1.66 1.68 1.00 0.00 0.00 0.88 0.87 54.01%
Adjusted Per Share Value based on latest NOSH - 122,065
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.33 29.08 38.80 30.86 33.12 33.72 30.46 -11.59%
EPS 0.02 1.46 3.38 2.04 1.37 1.90 2.72 -96.25%
DPS 0.00 0.00 0.83 0.83 0.83 0.00 1.91 -
NAPS 0.5426 1.2372 0.5554 0.00 0.00 0.4864 0.4739 9.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.72 0.66 0.69 0.64 0.75 0.78 -
P/RPS 0.88 1.82 0.94 1.24 1.07 1.23 1.40 -26.68%
P/EPS 1,360.00 36.36 10.84 18.75 26.02 21.87 15.63 1879.72%
EY 0.07 2.75 9.23 5.33 3.84 4.57 6.40 -95.11%
DY 0.00 0.00 2.27 2.17 2.34 0.00 4.49 -
P/NAPS 0.41 0.43 0.66 0.00 0.00 0.85 0.90 -40.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/06/06 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 -
Price 0.67 0.69 0.69 0.67 0.69 0.71 0.81 -
P/RPS 0.86 1.75 0.99 1.20 1.16 1.16 1.45 -29.47%
P/EPS 1,340.00 34.85 11.33 18.21 28.05 20.70 16.23 1811.47%
EY 0.07 2.87 8.83 5.49 3.57 4.83 6.16 -94.98%
DY 0.00 0.00 2.17 2.24 2.17 0.00 4.32 -
P/NAPS 0.40 0.41 0.69 0.00 0.00 0.81 0.93 -43.10%

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