[EPMB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -7.66%
YoY- -1227.43%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 106,960 105,494 106,137 103,217 96,740 94,184 94,056 8.95%
PBT -17,231 -20,094 -12,032 -12,724 -12,439 -10,665 -4,126 159.55%
Tax -1,613 -1,763 -1,751 -2,183 347 1,062 1,523 -
NP -18,844 -21,857 -13,783 -14,907 -12,092 -9,603 -2,603 274.67%
-
NP to SH -18,844 -21,857 -13,783 -14,907 -13,847 -11,906 -5,909 116.81%
-
Tax Rate - - - - - - - -
Total Cost 125,804 127,351 119,920 118,124 108,832 103,787 96,659 19.22%
-
Net Worth 30,358 41,493 52,223 52,631 55,444 57,844 64,675 -39.62%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,805 2,805 2,791 1,396 1,396 1,396 1,374 60.99%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 30,358 41,493 52,223 52,631 55,444 57,844 64,675 -39.62%
NOSH 41,587 40,285 39,865 39,872 39,887 39,892 39,923 2.76%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -17.62% -20.72% -12.99% -14.44% -12.50% -10.20% -2.77% -
ROE -62.07% -52.68% -26.39% -28.32% -24.97% -20.58% -9.14% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 257.19 261.87 266.24 258.87 242.53 236.09 235.59 6.02%
EPS -45.31 -54.26 -34.57 -37.39 -34.71 -29.85 -14.80 110.98%
DPS 6.75 7.00 7.00 3.50 3.50 3.50 3.50 54.99%
NAPS 0.73 1.03 1.31 1.32 1.39 1.45 1.62 -41.25%
Adjusted Per Share Value based on latest NOSH - 39,872
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 48.56 47.89 48.18 46.86 43.92 42.76 42.70 8.96%
EPS -8.55 -9.92 -6.26 -6.77 -6.29 -5.40 -2.68 116.86%
DPS 1.27 1.27 1.27 0.63 0.63 0.63 0.62 61.36%
NAPS 0.1378 0.1884 0.2371 0.2389 0.2517 0.2626 0.2936 -39.63%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.76 0.95 0.95 1.16 1.53 1.90 1.49 -
P/RPS 0.30 0.36 0.36 0.45 0.63 0.80 0.63 -39.04%
P/EPS -1.68 -1.75 -2.75 -3.10 -4.41 -6.37 -10.07 -69.72%
EY -59.62 -57.11 -36.39 -32.23 -22.69 -15.71 -9.93 230.70%
DY 8.88 7.37 7.37 3.02 2.29 1.84 2.35 142.79%
P/NAPS 1.04 0.92 0.73 0.88 1.10 1.31 0.92 8.52%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.75 0.81 1.00 1.10 1.50 1.40 1.73 -
P/RPS 0.29 0.31 0.38 0.42 0.62 0.59 0.73 -45.99%
P/EPS -1.66 -1.49 -2.89 -2.94 -4.32 -4.69 -11.69 -72.81%
EY -60.42 -66.98 -34.57 -33.99 -23.14 -21.32 -8.56 268.40%
DY 8.99 8.64 7.00 3.18 2.33 2.50 2.02 170.81%
P/NAPS 1.03 0.79 0.76 0.83 1.08 0.97 1.07 -2.51%

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