[EPMB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 44.3%
YoY- 248.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 476,647 483,729 461,937 416,184 368,672 303,019 255,503 51.48%
PBT 8,128 8,652 11,237 11,390 11,960 3,753 1,427 218.60%
Tax 488 468 -50 -88 -3,454 -2,990 -4,376 -
NP 8,616 9,120 11,187 11,302 8,506 763 -2,949 -
-
NP to SH 7,874 8,355 9,818 9,951 6,896 -510 -3,823 -
-
Tax Rate -6.00% -5.41% 0.44% 0.77% 28.88% 79.67% 306.66% -
Total Cost 468,031 474,609 450,750 404,882 360,166 302,256 258,452 48.51%
-
Net Worth 220,308 213,310 212,539 223,028 303,484 270,011 258,066 -10.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 220,308 213,310 212,539 223,028 303,484 270,011 258,066 -10.00%
NOSH 165,645 165,357 166,046 177,006 188,499 168,757 163,333 0.94%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.81% 1.89% 2.42% 2.72% 2.31% 0.25% -1.15% -
ROE 3.57% 3.92% 4.62% 4.46% 2.27% -0.19% -1.48% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 287.75 292.54 278.20 235.12 195.58 179.56 156.43 50.07%
EPS 4.75 5.05 5.91 5.62 3.66 -0.30 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.28 1.26 1.61 1.60 1.58 -10.83%
Adjusted Per Share Value based on latest NOSH - 177,006
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 166.45 168.92 161.31 145.33 128.74 105.81 89.22 51.48%
EPS 2.75 2.92 3.43 3.47 2.41 -0.18 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7693 0.7449 0.7422 0.7788 1.0598 0.9429 0.9012 -10.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.14 0.18 0.38 0.42 0.45 0.50 0.54 -
P/RPS 0.05 0.06 0.14 0.18 0.23 0.28 0.35 -72.64%
P/EPS 2.95 3.56 6.43 7.47 12.30 -165.45 -23.07 -
EY 33.95 28.07 15.56 13.39 8.13 -0.60 -4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.14 0.30 0.33 0.28 0.31 0.34 -52.83%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 28/11/08 29/08/08 09/05/08 28/02/08 30/11/07 -
Price 0.18 0.15 0.31 0.39 0.45 0.49 0.50 -
P/RPS 0.06 0.05 0.11 0.17 0.23 0.27 0.32 -67.20%
P/EPS 3.79 2.97 5.24 6.94 12.30 -162.14 -21.36 -
EY 26.41 33.68 19.07 14.41 8.13 -0.62 -4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.12 0.24 0.31 0.28 0.31 0.32 -42.34%

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