[EPMB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -77.74%
YoY- 110.37%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 70,434 57,653 43,973 56,483 64,086 56,770 27,223 88.13%
PBT 7,108 6,149 2,150 7,198 8,491 5,248 541 454.19%
Tax -1,168 -1,423 -605 -5,635 -1,469 -2,608 -17 1564.62%
NP 5,940 4,726 1,545 1,563 7,022 2,640 524 402.39%
-
NP to SH 5,940 4,726 1,545 1,563 7,022 5,009 524 402.39%
-
Tax Rate 16.43% 23.14% 28.14% 78.29% 17.30% 49.70% 3.14% -
Total Cost 64,494 52,927 42,428 54,920 57,064 54,130 26,699 79.74%
-
Net Worth 97,027 96,615 84,760 58,015 51,065 106,942 30,358 116.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,774 - - 2,388 1,463 - - -
Div Payout % 29.88% - - 152.84% 20.85% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,027 96,615 84,760 58,015 51,065 106,942 30,358 116.51%
NOSH 118,326 116,403 107,291 68,253 41,822 78,634 41,587 100.41%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.43% 8.20% 3.51% 2.77% 10.96% 4.65% 1.92% -
ROE 6.12% 4.89% 1.82% 2.69% 13.75% 4.68% 1.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 59.53 49.53 40.98 82.76 153.23 72.20 65.46 -6.11%
EPS 5.02 4.06 1.44 2.29 16.79 6.37 1.26 150.68%
DPS 1.50 0.00 0.00 3.50 3.50 0.00 0.00 -
NAPS 0.82 0.83 0.79 0.85 1.221 1.36 0.73 8.03%
Adjusted Per Share Value based on latest NOSH - 68,253
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.97 26.17 19.96 25.64 29.09 25.77 12.36 88.10%
EPS 2.70 2.15 0.70 0.71 3.19 2.27 0.24 399.86%
DPS 0.81 0.00 0.00 1.08 0.66 0.00 0.00 -
NAPS 0.4405 0.4386 0.3848 0.2634 0.2318 0.4855 0.1378 116.54%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 0.98 0.86 1.10 1.32 1.13 0.76 -
P/RPS 1.34 1.98 2.10 1.33 0.86 1.57 1.16 10.06%
P/EPS 15.94 24.14 59.72 48.03 7.86 17.74 60.32 -58.72%
EY 6.27 4.14 1.67 2.08 12.72 5.64 1.66 141.94%
DY 1.87 0.00 0.00 3.18 2.65 0.00 0.00 -
P/NAPS 0.98 1.18 1.09 1.29 1.08 0.83 1.04 -3.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 18/08/04 27/05/04 27/02/04 27/11/03 28/08/03 21/05/03 -
Price 0.71 0.92 0.92 1.10 1.10 1.25 0.75 -
P/RPS 1.19 1.86 2.24 1.33 0.72 1.73 1.15 2.29%
P/EPS 14.14 22.66 63.89 48.03 6.55 19.62 59.52 -61.54%
EY 7.07 4.41 1.57 2.08 15.26 5.10 1.68 159.97%
DY 2.11 0.00 0.00 3.18 3.18 0.00 0.00 -
P/NAPS 0.87 1.11 1.16 1.29 0.90 0.92 1.03 -10.61%

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