[EPMB] QoQ TTM Result on 30-Jun-2001 [#2]

Stock

[EPMB] EP MANUFACTURING BHD

Announcement Date

30-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- -123.97%

YoY- -107.46%

Quarter Report

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	96,740	94,184	94,056	90,711	91,520	91,155	105,784	-5.78%
YoY %	2.71%	0.14%	3.69%	-0.88%	0.40%	-13.83%	-	-
Horiz. %	91.45%	89.03%	88.91%	85.75%	86.52%	86.17%	100.00%	-
PBT	-12,439	-10,665	-4,126	-33	5,775	10,334	15,095	-
YoY %	-16.63%	-158.48%	-12,403.03%	-100.57%	-44.12%	-31.54%	-	-
Horiz. %	-82.40%	-70.65%	-27.33%	-0.22%	38.26%	68.46%	100.00%	-
Tax	347	1,062	1,523	2,216	461	-87	0	-
YoY %	-67.33%	-30.27%	-31.27%	380.69%	629.89%	0.00%	-	-
Horiz. %	-398.85%	-1,220.69%	-1,750.57%	-2,547.13%	-529.89%	100.00%	-	-
NP	-12,092	-9,603	-2,603	2,183	6,236	10,247	15,095	-
YoY %	-25.92%	-268.92%	-219.24%	-64.99%	-39.14%	-32.12%	-	-
Horiz. %	-80.11%	-63.62%	-17.24%	14.46%	41.31%	67.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,847	-11,906	-5,909	-1,123	4,685	9,244	15,095	-
YoY %	-16.30%	-101.49%	-426.18%	-123.97%	-49.32%	-38.76%	-	-
Horiz. %	-91.73%	-78.87%	-39.15%	-7.44%	31.04%	61.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-7.98%	0.84%	0.00%	-
YoY %	-	-	-	-	-1,050.00%	0.00%	-	-
Horiz. %	-	-	-	-	-950.00%	100.00%	-	-
Total Cost	108,832	103,787	96,659	88,528	85,284	80,908	90,689	12.94%
YoY %	4.86%	7.37%	9.18%	3.80%	5.41%	-10.79%	-	-
Horiz. %	120.01%	114.44%	106.58%	97.62%	94.04%	89.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,444	57,844	64,675	66,211	67,600	63,642	68,642	-13.27%
YoY %	-4.15%	-10.56%	-2.32%	-2.05%	6.22%	-7.28%	-	-
Horiz. %	80.77%	84.27%	94.22%	96.46%	98.48%	92.72%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	1,396	1,396	1,374	1,374	1,374	1,374	1,396	0.00%
YoY %	0.00%	1.60%	0.00%	0.00%	0.00%	-1.58%	-	-
Horiz. %	100.00%	100.00%	98.42%	98.42%	98.42%	98.42%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	29.35%	14.87%	9.25%	-
YoY %	0.00%	0.00%	0.00%	0.00%	97.38%	60.76%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	317.30%	160.76%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	55,444	57,844	64,675	66,211	67,600	63,642	68,642	-13.27%
YoY %	-4.15%	-10.56%	-2.32%	-2.05%	6.22%	-7.28%	-	-
Horiz. %	80.77%	84.27%	94.22%	96.46%	98.48%	92.72%	100.00%	-
NOSH	39,887	39,892	39,923	39,886	39,999	39,285	39,908	-0.03%
YoY %	-0.01%	-0.08%	0.09%	-0.28%	1.82%	-1.56%	-	-
Horiz. %	99.95%	99.96%	100.04%	99.94%	100.23%	98.44%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	-12.50%	-10.20%	-2.77%	2.41%	6.81%	11.24%	14.27%	-
YoY %	-22.55%	-268.23%	-214.94%	-64.61%	-39.41%	-21.23%	-	-
Horiz. %	-87.60%	-71.48%	-19.41%	16.89%	47.72%	78.77%	100.00%	-
ROE	-24.97%	-20.58%	-9.14%	-1.70%	6.93%	14.52%	21.99%	-
YoY %	-21.33%	-125.16%	-437.65%	-124.53%	-52.27%	-33.97%	-	-
Horiz. %	-113.55%	-93.59%	-41.56%	-7.73%	31.51%	66.03%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	242.53	236.09	235.59	227.42	228.80	232.03	265.07	-5.75%
YoY %	2.73%	0.21%	3.59%	-0.60%	-1.39%	-12.46%	-	-
Horiz. %	91.50%	89.07%	88.88%	85.80%	86.32%	87.54%	100.00%	-
EPS	-34.71	-29.85	-14.80	-2.82	11.71	23.53	37.82	-
YoY %	-16.28%	-101.69%	-424.82%	-124.08%	-50.23%	-37.78%	-	-
Horiz. %	-91.78%	-78.93%	-39.13%	-7.46%	30.96%	62.22%	100.00%	-
DPS	3.50	3.50	3.50	3.50	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.39	1.45	1.62	1.66	1.69	1.62	1.72	-13.25%
YoY %	-4.14%	-10.49%	-2.41%	-1.78%	4.32%	-5.81%	-	-
Horiz. %	80.81%	84.30%	94.19%	96.51%	98.26%	94.19%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,886
RPS	33.78	32.89	32.84	31.68	31.96	31.83	36.94	-5.79%
YoY %	2.71%	0.15%	3.66%	-0.88%	0.41%	-13.83%	-	-
Horiz. %	91.45%	89.04%	88.90%	85.76%	86.52%	86.17%	100.00%	-
EPS	-4.84	-4.16	-2.06	-0.39	1.64	3.23	5.27	-
YoY %	-16.35%	-101.94%	-428.21%	-123.78%	-49.23%	-38.71%	-	-
Horiz. %	-91.84%	-78.94%	-39.09%	-7.40%	31.12%	61.29%	100.00%	-
DPS	0.49	0.49	0.48	0.48	0.48	0.48	0.49	0.00%
YoY %	0.00%	2.08%	0.00%	0.00%	0.00%	-2.04%	-	-
Horiz. %	100.00%	100.00%	97.96%	97.96%	97.96%	97.96%	100.00%	-
NAPS	0.1936	0.202	0.2258	0.2312	0.2361	0.2222	0.2397	-13.28%
YoY %	-4.16%	-10.54%	-2.34%	-2.08%	6.26%	-7.30%	-	-
Horiz. %	80.77%	84.27%	94.20%	96.45%	98.50%	92.70%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	1.53	1.90	1.49	1.54	1.79	2.15	4.00	-
P/RPS	0.63	0.80	0.63	0.68	0.78	0.93	1.51	-44.19%
YoY %	-21.25%	26.98%	-7.35%	-12.82%	-16.13%	-38.41%	-	-
Horiz. %	41.72%	52.98%	41.72%	45.03%	51.66%	61.59%	100.00%	-
P/EPS	-4.41	-6.37	-10.07	-54.70	15.28	9.14	10.58	-
YoY %	30.77%	36.74%	81.59%	-457.98%	67.18%	-13.61%	-	-
Horiz. %	-41.68%	-60.21%	-95.18%	-517.01%	144.42%	86.39%	100.00%	-
EY	-22.69	-15.71	-9.93	-1.83	6.54	10.94	9.46	-
YoY %	-44.43%	-58.21%	-442.62%	-127.98%	-40.22%	15.64%	-	-
Horiz. %	-239.85%	-166.07%	-104.97%	-19.34%	69.13%	115.64%	100.00%	-
DY	2.29	1.84	2.35	2.27	1.96	1.63	0.88	89.30%
YoY %	24.46%	-21.70%	3.52%	15.82%	20.25%	85.23%	-	-
Horiz. %	260.23%	209.09%	267.05%	257.95%	222.73%	185.23%	100.00%	-
P/NAPS	1.10	1.31	0.92	0.93	1.06	1.33	2.33	-39.39%
YoY %	-16.03%	42.39%	-1.08%	-12.26%	-20.30%	-42.92%	-	-
Horiz. %	47.21%	56.22%	39.48%	39.91%	45.49%	57.08%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	31/05/02	28/02/02	30/11/01	30/08/01	31/05/01	28/02/01	30/11/00	-
Price	1.50	1.40	1.73	2.00	1.61	2.30	3.36	-
P/RPS	0.62	0.59	0.73	0.88	0.70	0.99	1.27	-38.02%
YoY %	5.08%	-19.18%	-17.05%	25.71%	-29.29%	-22.05%	-	-
Horiz. %	48.82%	46.46%	57.48%	69.29%	55.12%	77.95%	100.00%	-
P/EPS	-4.32	-4.69	-11.69	-71.04	13.75	9.77	8.88	-
YoY %	7.89%	59.88%	83.54%	-616.65%	40.74%	10.02%	-	-
Horiz. %	-48.65%	-52.82%	-131.64%	-800.00%	154.84%	110.02%	100.00%	-
EY	-23.14	-21.32	-8.56	-1.41	7.27	10.23	11.26	-
YoY %	-8.54%	-149.07%	-507.09%	-119.39%	-28.93%	-9.15%	-	-
Horiz. %	-205.51%	-189.34%	-76.02%	-12.52%	64.56%	90.85%	100.00%	-
DY	2.33	2.50	2.02	1.75	2.17	1.52	1.04	71.30%
YoY %	-6.80%	23.76%	15.43%	-19.35%	42.76%	46.15%	-	-
Horiz. %	224.04%	240.38%	194.23%	168.27%	208.65%	146.15%	100.00%	-
P/NAPS	1.08	0.97	1.07	1.20	0.95	1.42	1.95	-32.58%
YoY %	11.34%	-9.35%	-10.83%	26.32%	-33.10%	-27.18%	-	-
Horiz. %	55.38%	49.74%	54.87%	61.54%	48.72%	72.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos