[EPMB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -426.18%
YoY- -139.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 103,217 96,740 94,184 94,056 90,711 91,520 91,155 8.66%
PBT -12,724 -12,439 -10,665 -4,126 -33 5,775 10,334 -
Tax -2,183 347 1,062 1,523 2,216 461 -87 762.15%
NP -14,907 -12,092 -9,603 -2,603 2,183 6,236 10,247 -
-
NP to SH -14,907 -13,847 -11,906 -5,909 -1,123 4,685 9,244 -
-
Tax Rate - - - - - -7.98% 0.84% -
Total Cost 118,124 108,832 103,787 96,659 88,528 85,284 80,908 28.78%
-
Net Worth 52,631 55,444 57,844 64,675 66,211 67,600 63,642 -11.92%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,396 1,396 1,396 1,374 1,374 1,374 1,374 1.06%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 29.35% 14.87% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 52,631 55,444 57,844 64,675 66,211 67,600 63,642 -11.92%
NOSH 39,872 39,887 39,892 39,923 39,886 39,999 39,285 0.99%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -14.44% -12.50% -10.20% -2.77% 2.41% 6.81% 11.24% -
ROE -28.32% -24.97% -20.58% -9.14% -1.70% 6.93% 14.52% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 258.87 242.53 236.09 235.59 227.42 228.80 232.03 7.59%
EPS -37.39 -34.71 -29.85 -14.80 -2.82 11.71 23.53 -
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.32 1.39 1.45 1.62 1.66 1.69 1.62 -12.79%
Adjusted Per Share Value based on latest NOSH - 39,923
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 36.04 33.78 32.89 32.84 31.68 31.96 31.83 8.65%
EPS -5.21 -4.84 -4.16 -2.06 -0.39 1.64 3.23 -
DPS 0.49 0.49 0.49 0.48 0.48 0.48 0.48 1.38%
NAPS 0.1838 0.1936 0.202 0.2258 0.2312 0.2361 0.2222 -11.91%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.16 1.53 1.90 1.49 1.54 1.79 2.15 -
P/RPS 0.45 0.63 0.80 0.63 0.68 0.78 0.93 -38.44%
P/EPS -3.10 -4.41 -6.37 -10.07 -54.70 15.28 9.14 -
EY -32.23 -22.69 -15.71 -9.93 -1.83 6.54 10.94 -
DY 3.02 2.29 1.84 2.35 2.27 1.96 1.63 51.02%
P/NAPS 0.88 1.10 1.31 0.92 0.93 1.06 1.33 -24.12%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.10 1.50 1.40 1.73 2.00 1.61 2.30 -
P/RPS 0.42 0.62 0.59 0.73 0.88 0.70 0.99 -43.62%
P/EPS -2.94 -4.32 -4.69 -11.69 -71.04 13.75 9.77 -
EY -33.99 -23.14 -21.32 -8.56 -1.41 7.27 10.23 -
DY 3.18 2.33 2.50 2.02 1.75 2.17 1.52 63.79%
P/NAPS 0.83 1.08 0.97 1.07 1.20 0.95 1.42 -30.16%

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