[EPMB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -58.58%
YoY- -83.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 169,728 134,178 106,960 105,494 106,137 103,217 96,740 45.41%
PBT -234 -9,943 -17,231 -20,094 -12,032 -12,724 -12,439 -92.90%
Tax -4,654 -3,446 -1,613 -1,763 -1,751 -2,183 347 -
NP -4,888 -13,389 -18,844 -21,857 -13,783 -14,907 -12,092 -45.29%
-
NP to SH -4,888 -13,389 -18,844 -21,857 -13,783 -14,907 -13,847 -50.02%
-
Tax Rate - - - - - - - -
Total Cost 174,616 147,567 125,804 127,351 119,920 118,124 108,832 37.01%
-
Net Worth 51,065 106,942 30,358 41,493 52,223 52,631 55,444 -5.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,409 2,805 2,805 2,805 2,791 1,396 1,396 0.61%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 51,065 106,942 30,358 41,493 52,223 52,631 55,444 -5.33%
NOSH 41,822 78,634 41,587 40,285 39,865 39,872 39,887 3.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -2.88% -9.98% -17.62% -20.72% -12.99% -14.44% -12.50% -
ROE -9.57% -12.52% -62.07% -52.68% -26.39% -28.32% -24.97% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 405.83 170.64 257.19 261.87 266.24 258.87 242.53 40.90%
EPS -11.69 -17.03 -45.31 -54.26 -34.57 -37.39 -34.71 -51.56%
DPS 3.37 3.57 6.75 7.00 7.00 3.50 3.50 -2.48%
NAPS 1.221 1.36 0.73 1.03 1.31 1.32 1.39 -8.27%
Adjusted Per Share Value based on latest NOSH - 40,285
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 77.05 60.91 48.56 47.89 48.18 46.86 43.92 45.40%
EPS -2.22 -6.08 -8.55 -9.92 -6.26 -6.77 -6.29 -50.02%
DPS 0.64 1.27 1.27 1.27 1.27 0.63 0.63 1.05%
NAPS 0.2318 0.4855 0.1378 0.1884 0.2371 0.2389 0.2517 -5.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.32 1.13 0.76 0.95 0.95 1.16 1.53 -
P/RPS 0.33 0.66 0.30 0.36 0.36 0.45 0.63 -34.99%
P/EPS -11.29 -6.64 -1.68 -1.75 -2.75 -3.10 -4.41 87.03%
EY -8.85 -15.07 -59.62 -57.11 -36.39 -32.23 -22.69 -46.58%
DY 2.55 3.16 8.88 7.37 7.37 3.02 2.29 7.42%
P/NAPS 1.08 0.83 1.04 0.92 0.73 0.88 1.10 -1.21%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 21/05/03 28/02/03 28/11/02 30/08/02 31/05/02 -
Price 1.10 1.25 0.75 0.81 1.00 1.10 1.50 -
P/RPS 0.27 0.73 0.29 0.31 0.38 0.42 0.62 -42.51%
P/EPS -9.41 -7.34 -1.66 -1.49 -2.89 -2.94 -4.32 67.95%
EY -10.62 -13.62 -60.42 -66.98 -34.57 -33.99 -23.14 -40.47%
DY 3.06 2.85 8.99 8.64 7.00 3.18 2.33 19.90%
P/NAPS 0.90 0.92 1.03 0.79 0.76 0.83 1.08 -11.43%

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