[EPMB] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 63.49%
YoY- 64.54%
Quarter Report
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 222,195 221,312 204,562 169,728 134,178 106,960 105,494 64.38%
PBT 23,988 23,087 21,478 -234 -9,943 -17,231 -20,094 -
Tax -9,132 -10,317 -9,729 -4,654 -3,446 -1,613 -1,763 199.67%
NP 14,856 12,770 11,749 -4,888 -13,389 -18,844 -21,857 -
-
NP to SH 14,856 12,770 11,749 -4,888 -13,389 -18,844 -21,857 -
-
Tax Rate 38.07% 44.69% 45.30% - - - - -
Total Cost 207,339 208,542 192,813 174,616 147,567 125,804 127,351 38.43%
-
Net Worth 96,615 84,760 58,015 51,065 106,942 30,358 41,493 75.76%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,852 2,388 2,388 1,409 2,805 2,805 2,805 23.57%
Div Payout % 25.93% 18.71% 20.33% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,615 84,760 58,015 51,065 106,942 30,358 41,493 75.76%
NOSH 116,403 107,291 68,253 41,822 78,634 41,587 40,285 102.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.69% 5.77% 5.74% -2.88% -9.98% -17.62% -20.72% -
ROE 15.38% 15.07% 20.25% -9.57% -12.52% -62.07% -52.68% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 190.88 206.27 299.71 405.83 170.64 257.19 261.87 -19.02%
EPS 12.76 11.90 17.21 -11.69 -17.03 -45.31 -54.26 -
DPS 3.31 2.23 3.50 3.37 3.57 6.75 7.00 -39.33%
NAPS 0.83 0.79 0.85 1.221 1.36 0.73 1.03 -13.41%
Adjusted Per Share Value based on latest NOSH - 41,822
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 100.87 100.47 92.86 77.05 60.91 48.56 47.89 64.38%
EPS 6.74 5.80 5.33 -2.22 -6.08 -8.55 -9.92 -
DPS 1.75 1.08 1.08 0.64 1.27 1.27 1.27 23.85%
NAPS 0.4386 0.3848 0.2634 0.2318 0.4855 0.1378 0.1884 75.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.98 0.86 1.10 1.32 1.13 0.76 0.95 -
P/RPS 0.51 0.42 0.37 0.33 0.66 0.30 0.36 26.16%
P/EPS 7.68 7.23 6.39 -11.29 -6.64 -1.68 -1.75 -
EY 13.02 13.84 15.65 -8.85 -15.07 -59.62 -57.11 -
DY 3.38 2.59 3.18 2.55 3.16 8.88 7.37 -40.55%
P/NAPS 1.18 1.09 1.29 1.08 0.83 1.04 0.92 18.06%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 27/05/04 27/02/04 27/11/03 28/08/03 21/05/03 28/02/03 -
Price 0.92 0.92 1.10 1.10 1.25 0.75 0.81 -
P/RPS 0.48 0.45 0.37 0.27 0.73 0.29 0.31 33.87%
P/EPS 7.21 7.73 6.39 -9.41 -7.34 -1.66 -1.49 -
EY 13.87 12.94 15.65 -10.62 -13.62 -60.42 -66.98 -
DY 3.60 2.42 3.18 3.06 2.85 8.99 8.64 -44.24%
P/NAPS 1.11 1.16 1.29 0.90 0.92 1.03 0.79 25.47%

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