[EPMB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -28.94%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 228,027 210,646 229,732 261,878 273,325 290,488 300,720 -16.88%
PBT -1,052 -4,035 6,405 15,174 20,056 23,976 25,580 -
Tax -4,721 -1,291 -1,835 -1,594 -1,307 -1,483 -2,690 45.64%
NP -5,773 -5,326 4,570 13,580 18,749 22,493 22,890 -
-
NP to SH -6,716 -6,227 2,884 10,796 15,192 18,165 19,128 -
-
Tax Rate - - 28.65% 10.50% 6.52% 6.19% 10.52% -
Total Cost 233,800 215,972 225,162 248,298 254,576 267,995 277,830 -10.89%
-
Net Worth 282,671 258,655 300,571 194,400 119,519 272,533 122,348 75.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 1,835 3,666 5,500 5,500 -
Div Payout % - - - 17.00% 24.13% 30.28% 28.76% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 282,671 258,655 300,571 194,400 119,519 272,533 122,348 75.03%
NOSH 181,200 164,748 184,400 120,000 71,999 162,222 122,348 30.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -2.53% -2.53% 1.99% 5.19% 6.86% 7.74% 7.61% -
ROE -2.38% -2.41% 0.96% 5.55% 12.71% 6.67% 15.63% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 125.84 127.86 124.58 218.23 379.62 179.07 245.79 -36.07%
EPS -3.71 -3.78 1.56 9.00 21.10 11.20 15.63 -
DPS 0.00 0.00 0.00 1.53 5.09 3.39 4.50 -
NAPS 1.56 1.57 1.63 1.62 1.66 1.68 1.00 34.61%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 103.70 95.80 104.48 119.10 124.30 132.11 136.76 -16.88%
EPS -3.05 -2.83 1.31 4.91 6.91 8.26 8.70 -
DPS 0.00 0.00 0.00 0.83 1.67 2.50 2.50 -
NAPS 1.2856 1.1763 1.367 0.8841 0.5436 1.2394 0.5564 75.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.54 0.52 0.62 0.64 0.68 0.72 0.66 -
P/RPS 0.43 0.41 0.50 0.29 0.18 0.40 0.27 36.49%
P/EPS -14.57 -13.76 39.64 7.11 3.22 6.43 4.22 -
EY -6.86 -7.27 2.52 14.06 31.03 15.55 23.69 -
DY 0.00 0.00 0.00 2.39 7.49 4.71 6.82 -
P/NAPS 0.35 0.33 0.38 0.40 0.41 0.43 0.66 -34.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 28/11/06 29/08/06 22/06/06 27/02/06 -
Price 0.57 0.49 0.60 0.62 0.67 0.69 0.69 -
P/RPS 0.45 0.38 0.48 0.28 0.18 0.39 0.28 37.32%
P/EPS -15.38 -12.96 38.36 6.89 3.18 6.16 4.41 -
EY -6.50 -7.71 2.61 14.51 31.49 16.23 22.66 -
DY 0.00 0.00 0.00 2.47 7.60 4.91 6.52 -
P/NAPS 0.37 0.31 0.37 0.38 0.40 0.41 0.69 -34.07%

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