[EPMB] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -140.64%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 374,314 336,234 345,417 352,743 438,126 420,225 408,867 -5.73%
PBT -4,887 -7,732 -6,129 -9,216 -2,482 -7,133 -13,367 -48.96%
Tax -844 -1,253 -2,056 -2,333 -2,170 -1,160 -1,537 -33.01%
NP -5,731 -8,985 -8,185 -11,549 -4,652 -8,293 -14,904 -47.21%
-
NP to SH -5,731 -8,985 -8,185 -11,801 -4,904 -8,545 -15,156 -47.80%
-
Tax Rate - - - - - - - -
Total Cost 380,045 345,219 353,602 364,292 442,778 428,518 423,771 -7.02%
-
Net Worth 260,779 262,754 262,754 245,367 249,107 248,341 246,759 3.76%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 260,779 262,754 262,754 245,367 249,107 248,341 246,759 3.76%
NOSH 197,560 197,560 197,560 172,794 165,960 165,960 165,960 12.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -1.53% -2.67% -2.37% -3.27% -1.06% -1.97% -3.65% -
ROE -2.20% -3.42% -3.12% -4.81% -1.97% -3.44% -6.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 189.47 170.19 174.84 204.14 265.58 265.66 258.48 -18.74%
EPS -2.90 -4.55 -4.14 -6.83 -2.97 -5.40 -9.58 -55.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.33 1.42 1.51 1.57 1.56 -10.56%
Adjusted Per Share Value based on latest NOSH - 172,794
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 130.71 117.41 120.62 123.18 152.99 146.74 142.78 -5.73%
EPS -2.00 -3.14 -2.86 -4.12 -1.71 -2.98 -5.29 -47.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9106 0.9175 0.9175 0.8568 0.8699 0.8672 0.8617 3.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.03 1.18 1.07 0.46 0.50 0.375 0.32 -
P/RPS 0.54 0.69 0.61 0.23 0.19 0.14 0.12 173.31%
P/EPS -35.51 -25.95 -25.83 -6.74 -16.82 -6.94 -3.34 385.60%
EY -2.82 -3.85 -3.87 -14.85 -5.95 -14.41 -29.94 -79.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.80 0.32 0.33 0.24 0.21 140.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 28/02/22 29/11/21 30/08/21 28/05/21 26/02/21 -
Price 1.08 1.05 1.28 0.925 0.49 0.435 0.405 -
P/RPS 0.57 0.62 0.73 0.45 0.18 0.16 0.16 133.80%
P/EPS -37.23 -23.09 -30.90 -13.54 -16.48 -8.05 -4.23 327.98%
EY -2.69 -4.33 -3.24 -7.38 -6.07 -12.42 -23.66 -76.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.96 0.65 0.32 0.28 0.26 115.51%

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