[EPMB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 43.62%
YoY- 58.92%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 345,417 352,743 438,126 420,225 408,867 413,964 411,644 -11.00%
PBT -6,129 -9,216 -2,482 -7,133 -13,367 -20,363 -21,112 -56.05%
Tax -2,056 -2,333 -2,170 -1,160 -1,537 1,869 -554 139.13%
NP -8,185 -11,549 -4,652 -8,293 -14,904 -18,494 -21,666 -47.64%
-
NP to SH -8,185 -11,801 -4,904 -8,545 -15,156 -18,494 -21,666 -47.64%
-
Tax Rate - - - - - - - -
Total Cost 353,602 364,292 442,778 428,518 423,771 432,458 433,310 -12.64%
-
Net Worth 262,754 245,367 249,107 248,341 246,759 248,381 248,574 3.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 262,754 245,367 249,107 248,341 246,759 248,381 248,574 3.75%
NOSH 197,560 172,794 165,960 165,960 165,960 165,960 165,960 12.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.37% -3.27% -1.06% -1.97% -3.65% -4.47% -5.26% -
ROE -3.12% -4.81% -1.97% -3.44% -6.14% -7.45% -8.72% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 174.84 204.14 265.58 265.66 258.48 261.66 259.99 -23.18%
EPS -4.14 -6.83 -2.97 -5.40 -9.58 -11.69 -13.68 -54.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.42 1.51 1.57 1.56 1.57 1.57 -10.44%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 120.62 123.18 152.99 146.74 142.78 144.56 143.75 -11.00%
EPS -2.86 -4.12 -1.71 -2.98 -5.29 -6.46 -7.57 -47.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9175 0.8568 0.8699 0.8672 0.8617 0.8674 0.868 3.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.07 0.46 0.50 0.375 0.32 0.265 0.27 -
P/RPS 0.61 0.23 0.19 0.14 0.12 0.10 0.10 232.75%
P/EPS -25.83 -6.74 -16.82 -6.94 -3.34 -2.27 -1.97 453.43%
EY -3.87 -14.85 -5.95 -14.41 -29.94 -44.11 -50.68 -81.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.32 0.33 0.24 0.21 0.17 0.17 180.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/08/21 28/05/21 26/02/21 25/11/20 25/08/20 -
Price 1.28 0.925 0.49 0.435 0.405 0.285 0.31 -
P/RPS 0.73 0.45 0.18 0.16 0.16 0.11 0.12 232.14%
P/EPS -30.90 -13.54 -16.48 -8.05 -4.23 -2.44 -2.27 467.40%
EY -3.24 -7.38 -6.07 -12.42 -23.66 -41.02 -44.14 -82.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.65 0.32 0.28 0.26 0.18 0.20 183.73%

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