[EPMB] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -4.16%
YoY- -34.02%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 420,225 408,867 413,964 411,644 468,606 484,650 469,105 -7.06%
PBT -7,133 -13,367 -20,363 -21,112 -17,815 -12,246 -11,636 -27.81%
Tax -1,160 -1,537 1,869 -554 -2,986 -3,028 -5,450 -64.31%
NP -8,293 -14,904 -18,494 -21,666 -20,801 -15,274 -17,086 -38.21%
-
NP to SH -8,545 -15,156 -18,494 -21,666 -20,801 -15,274 -17,086 -36.96%
-
Tax Rate - - - - - - - -
Total Cost 428,518 423,771 432,458 433,310 489,407 499,924 486,191 -8.06%
-
Net Worth 248,341 246,759 248,381 248,574 256,604 263,070 266,402 -4.56%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 248,341 246,759 248,381 248,574 256,604 263,070 266,402 -4.56%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -1.97% -3.65% -4.47% -5.26% -4.44% -3.15% -3.64% -
ROE -3.44% -6.14% -7.45% -8.72% -8.11% -5.81% -6.41% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 265.66 258.48 261.66 259.99 295.84 305.82 295.83 -6.91%
EPS -5.40 -9.58 -11.69 -13.68 -13.13 -9.64 -10.77 -36.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.57 1.57 1.62 1.66 1.68 -4.41%
Adjusted Per Share Value based on latest NOSH - 165,960
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 146.74 142.78 144.56 143.75 163.64 169.24 163.81 -7.06%
EPS -2.98 -5.29 -6.46 -7.57 -7.26 -5.33 -5.97 -37.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8672 0.8617 0.8674 0.868 0.8961 0.9186 0.9303 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.375 0.32 0.265 0.27 0.225 0.325 0.37 -
P/RPS 0.14 0.12 0.10 0.10 0.08 0.11 0.13 5.05%
P/EPS -6.94 -3.34 -2.27 -1.97 -1.71 -3.37 -3.43 59.90%
EY -14.41 -29.94 -44.11 -50.68 -58.36 -29.66 -29.12 -37.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.17 0.17 0.14 0.20 0.22 5.96%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 25/11/20 25/08/20 25/06/20 28/02/20 28/11/19 -
Price 0.435 0.405 0.285 0.31 0.325 0.35 0.37 -
P/RPS 0.16 0.16 0.11 0.12 0.11 0.11 0.13 14.83%
P/EPS -8.05 -4.23 -2.44 -2.27 -2.47 -3.63 -3.43 76.51%
EY -12.42 -23.66 -41.02 -44.14 -40.41 -27.54 -29.12 -43.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.18 0.20 0.20 0.21 0.22 17.42%

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