[EPMB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 166.67%
YoY- -97.86%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 73,186 44,972 53,334 56,535 55,805 64,058 85,480 -9.85%
PBT 3,432 -6,561 1,323 754 449 3,878 10,092 -51.37%
Tax -3,396 444 -1,386 -383 34 -666 -1,145 106.84%
NP 36 -6,117 -63 371 483 3,212 8,947 -97.49%
-
NP to SH -453 -5,898 -461 96 36 3,212 7,451 -
-
Tax Rate 98.95% - 104.76% 50.80% -7.57% 17.17% 11.35% -
Total Cost 73,150 51,089 53,397 56,164 55,322 60,846 76,533 -2.97%
-
Net Worth 282,671 258,655 300,571 194,400 119,519 272,533 122,348 75.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 1,835 -
Div Payout % - - - - - - 24.63% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 282,671 258,655 300,571 194,400 119,519 272,533 122,348 75.03%
NOSH 181,200 164,748 184,400 120,000 71,999 162,222 122,348 30.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.05% -13.60% -0.12% 0.66% 0.87% 5.01% 10.47% -
ROE -0.16% -2.28% -0.15% 0.05% 0.03% 1.18% 6.09% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.39 27.30 28.92 47.11 77.51 39.49 69.87 -30.67%
EPS -0.25 -3.58 -0.25 0.08 0.05 1.98 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.56 1.57 1.63 1.62 1.66 1.68 1.00 34.61%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.28 20.45 24.26 25.71 25.38 29.13 38.88 -9.87%
EPS -0.21 -2.68 -0.21 0.04 0.02 1.46 3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 1.2856 1.1763 1.367 0.8841 0.5436 1.2394 0.5564 75.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.54 0.52 0.62 0.64 0.68 0.72 0.66 -
P/RPS 1.34 1.90 2.14 1.36 0.88 1.82 0.94 26.74%
P/EPS -216.00 -14.53 -248.00 800.00 1,360.00 36.36 10.84 -
EY -0.46 -6.88 -0.40 0.13 0.07 2.75 9.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.35 0.33 0.38 0.40 0.41 0.43 0.66 -34.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 28/11/06 29/08/06 22/06/06 27/02/06 -
Price 0.57 0.49 0.60 0.62 0.67 0.69 0.69 -
P/RPS 1.41 1.80 2.07 1.32 0.86 1.75 0.99 26.66%
P/EPS -228.00 -13.69 -240.00 775.00 1,340.00 34.85 11.33 -
EY -0.44 -7.31 -0.42 0.13 0.07 2.87 8.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 0.37 0.31 0.37 0.38 0.40 0.41 0.69 -34.07%

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