[EPMB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 103.48%
YoY- 121.05%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 56,483 64,086 56,770 27,223 21,649 28,536 29,552 53.83%
PBT 7,198 8,491 5,248 541 -14,514 -1,218 -2,040 -
Tax -5,635 -1,469 -2,608 -17 -560 -261 2,040 -
NP 1,563 7,022 2,640 524 -15,074 -1,479 0 -
-
NP to SH 1,563 7,022 5,009 524 -15,074 -1,479 -2,815 -
-
Tax Rate 78.29% 17.30% 49.70% 3.14% - - - -
Total Cost 54,920 57,064 54,130 26,699 36,723 30,015 29,552 50.98%
-
Net Worth 58,015 51,065 106,942 30,358 41,493 52,223 52,631 6.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,388 1,463 - - 1,409 - - -
Div Payout % 152.84% 20.85% - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 58,015 51,065 106,942 30,358 41,493 52,223 52,631 6.68%
NOSH 68,253 41,822 78,634 41,587 40,285 39,865 39,872 42.95%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.77% 10.96% 4.65% 1.92% -69.63% -5.18% 0.00% -
ROE 2.69% 13.75% 4.68% 1.73% -36.33% -2.83% -5.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 82.76 153.23 72.20 65.46 53.74 71.58 74.12 7.60%
EPS 2.29 16.79 6.37 1.26 -3.71 -3.71 -7.06 -
DPS 3.50 3.50 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.85 1.221 1.36 0.73 1.03 1.31 1.32 -25.37%
Adjusted Per Share Value based on latest NOSH - 41,587
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 25.69 29.15 25.82 12.38 9.85 12.98 13.44 53.83%
EPS 0.71 3.19 2.28 0.24 -6.86 -0.67 -1.28 -
DPS 1.09 0.67 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.2638 0.2322 0.4864 0.1381 0.1887 0.2375 0.2394 6.66%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.32 1.13 0.76 0.95 0.95 1.16 -
P/RPS 1.33 0.86 1.57 1.16 1.77 1.33 1.57 -10.44%
P/EPS 48.03 7.86 17.74 60.32 -2.54 -25.61 -16.43 -
EY 2.08 12.72 5.64 1.66 -39.39 -3.91 -6.09 -
DY 3.18 2.65 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.29 1.08 0.83 1.04 0.92 0.73 0.88 28.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 21/05/03 28/02/03 28/11/02 30/08/02 -
Price 1.10 1.10 1.25 0.75 0.81 1.00 1.10 -
P/RPS 1.33 0.72 1.73 1.15 1.51 1.40 1.48 -6.85%
P/EPS 48.03 6.55 19.62 59.52 -2.16 -26.95 -15.58 -
EY 2.08 15.26 5.10 1.68 -46.20 -3.71 -6.42 -
DY 3.18 3.18 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 1.29 0.90 0.92 1.03 0.79 0.76 0.83 34.06%

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