[EPMB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 9.76%
YoY- -4.45%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 118,432 103,543 122,642 129,764 120,698 110,625 100,850 11.31%
PBT 1,679 1,122 1,064 3,080 2,862 1,646 3,649 -40.42%
Tax 0 0 518 0 -30 -20 0 -
NP 1,679 1,122 1,582 3,080 2,832 1,626 3,649 -40.42%
-
NP to SH 1,715 1,027 1,389 2,856 2,602 1,508 2,852 -28.77%
-
Tax Rate 0.00% 0.00% -48.68% 0.00% 1.05% 1.22% 0.00% -
Total Cost 116,753 102,421 121,060 126,684 117,866 108,999 97,201 13.00%
-
Net Worth 223,116 220,308 213,310 212,539 223,028 303,484 270,011 -11.95%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 223,116 220,308 213,310 212,539 223,028 303,484 270,011 -11.95%
NOSH 166,504 165,645 165,357 166,046 177,006 188,499 168,757 -0.89%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.42% 1.08% 1.29% 2.37% 2.35% 1.47% 3.62% -
ROE 0.77% 0.47% 0.65% 1.34% 1.17% 0.50% 1.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.13 62.51 74.17 78.15 68.19 58.69 59.76 12.32%
EPS 1.03 0.62 0.84 1.72 1.47 0.80 1.69 -28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.29 1.28 1.26 1.61 1.60 -11.15%
Adjusted Per Share Value based on latest NOSH - 166,046
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 53.86 47.09 55.78 59.01 54.89 50.31 45.87 11.31%
EPS 0.78 0.47 0.63 1.30 1.18 0.69 1.30 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0147 1.0019 0.9701 0.9666 1.0143 1.3802 1.228 -11.95%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.14 0.18 0.38 0.42 0.45 0.50 -
P/RPS 0.35 0.22 0.24 0.49 0.62 0.77 0.84 -44.24%
P/EPS 24.27 22.58 21.43 22.09 28.57 56.25 29.59 -12.38%
EY 4.12 4.43 4.67 4.53 3.50 1.78 3.38 14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.11 0.14 0.30 0.33 0.28 0.31 -27.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 09/05/08 28/02/08 -
Price 0.31 0.18 0.15 0.31 0.39 0.45 0.49 -
P/RPS 0.44 0.29 0.20 0.40 0.57 0.77 0.82 -33.99%
P/EPS 30.10 29.03 17.86 18.02 26.53 56.25 28.99 2.53%
EY 3.32 3.44 5.60 5.55 3.77 1.78 3.45 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.14 0.12 0.24 0.31 0.28 0.31 -18.05%

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