[EPMB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -16.3%
YoY- -395.56%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 105,494 106,137 103,217 96,740 94,184 94,056 90,711 10.55%
PBT -20,094 -12,032 -12,724 -12,439 -10,665 -4,126 -33 7000.61%
Tax -1,763 -1,751 -2,183 347 1,062 1,523 2,216 -
NP -21,857 -13,783 -14,907 -12,092 -9,603 -2,603 2,183 -
-
NP to SH -21,857 -13,783 -14,907 -13,847 -11,906 -5,909 -1,123 619.65%
-
Tax Rate - - - - - - - -
Total Cost 127,351 119,920 118,124 108,832 103,787 96,659 88,528 27.34%
-
Net Worth 41,493 52,223 52,631 55,444 57,844 64,675 66,211 -26.70%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,805 2,791 1,396 1,396 1,396 1,374 1,374 60.71%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 41,493 52,223 52,631 55,444 57,844 64,675 66,211 -26.70%
NOSH 40,285 39,865 39,872 39,887 39,892 39,923 39,886 0.66%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -20.72% -12.99% -14.44% -12.50% -10.20% -2.77% 2.41% -
ROE -52.68% -26.39% -28.32% -24.97% -20.58% -9.14% -1.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 261.87 266.24 258.87 242.53 236.09 235.59 227.42 9.83%
EPS -54.26 -34.57 -37.39 -34.71 -29.85 -14.80 -2.82 614.19%
DPS 7.00 7.00 3.50 3.50 3.50 3.50 3.50 58.53%
NAPS 1.03 1.31 1.32 1.39 1.45 1.62 1.66 -27.18%
Adjusted Per Share Value based on latest NOSH - 39,887
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 47.98 48.27 46.94 44.00 42.83 42.78 41.25 10.57%
EPS -9.94 -6.27 -6.78 -6.30 -5.41 -2.69 -0.51 620.32%
DPS 1.28 1.27 0.63 0.63 0.63 0.63 0.63 60.20%
NAPS 0.1887 0.2375 0.2394 0.2522 0.2631 0.2941 0.3011 -26.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 0.95 1.16 1.53 1.90 1.49 1.54 -
P/RPS 0.36 0.36 0.45 0.63 0.80 0.63 0.68 -34.48%
P/EPS -1.75 -2.75 -3.10 -4.41 -6.37 -10.07 -54.70 -89.85%
EY -57.11 -36.39 -32.23 -22.69 -15.71 -9.93 -1.83 885.03%
DY 7.37 7.37 3.02 2.29 1.84 2.35 2.27 118.79%
P/NAPS 0.92 0.73 0.88 1.10 1.31 0.92 0.93 -0.71%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.81 1.00 1.10 1.50 1.40 1.73 2.00 -
P/RPS 0.31 0.38 0.42 0.62 0.59 0.73 0.88 -50.02%
P/EPS -1.49 -2.89 -2.94 -4.32 -4.69 -11.69 -71.04 -92.34%
EY -66.98 -34.57 -33.99 -23.14 -21.32 -8.56 -1.41 1202.45%
DY 8.64 7.00 3.18 2.33 2.50 2.02 1.75 189.10%
P/NAPS 0.79 0.76 0.83 1.08 0.97 1.07 1.20 -24.26%

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