[EPMB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -9.77%
YoY- -5.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 516,327 456,441 374,314 336,234 345,417 352,743 438,126 11.53%
PBT -1,729 1,910 -4,887 -7,732 -6,129 -9,216 -2,482 -21.36%
Tax 2,128 -1,071 -844 -1,253 -2,056 -2,333 -2,170 -
NP 399 839 -5,731 -8,985 -8,185 -11,549 -4,652 -
-
NP to SH 399 839 -5,731 -8,985 -8,185 -11,801 -4,904 -
-
Tax Rate - 56.07% - - - - - -
Total Cost 515,928 455,602 380,045 345,219 353,602 364,292 442,778 10.70%
-
Net Worth 283,316 280,977 260,779 262,754 262,754 245,367 249,107 8.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 283,316 280,977 260,779 262,754 262,754 245,367 249,107 8.93%
NOSH 220,282 218,782 197,560 197,560 197,560 172,794 165,960 20.71%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.08% 0.18% -1.53% -2.67% -2.37% -3.27% -1.06% -
ROE 0.14% 0.30% -2.20% -3.42% -3.12% -4.81% -1.97% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 253.32 224.18 189.47 170.19 174.84 204.14 265.58 -3.09%
EPS 0.20 0.41 -2.90 -4.55 -4.14 -6.83 -2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.32 1.33 1.33 1.42 1.51 -5.35%
Adjusted Per Share Value based on latest NOSH - 197,560
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 234.82 207.58 170.23 152.91 157.09 160.42 199.25 11.53%
EPS 0.18 0.38 -2.61 -4.09 -3.72 -5.37 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2885 1.2778 1.186 1.195 1.195 1.1159 1.1329 8.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.995 1.13 1.03 1.18 1.07 0.46 0.50 -
P/RPS 0.39 0.50 0.54 0.69 0.61 0.23 0.19 61.30%
P/EPS 508.29 274.23 -35.51 -25.95 -25.83 -6.74 -16.82 -
EY 0.20 0.36 -2.82 -3.85 -3.87 -14.85 -5.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.78 0.89 0.80 0.32 0.33 67.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 26/08/22 31/05/22 28/02/22 29/11/21 30/08/21 -
Price 0.945 1.01 1.08 1.05 1.28 0.925 0.49 -
P/RPS 0.37 0.45 0.57 0.62 0.73 0.45 0.18 61.45%
P/EPS 482.74 245.10 -37.23 -23.09 -30.90 -13.54 -16.48 -
EY 0.21 0.41 -2.69 -4.33 -3.24 -7.38 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.82 0.79 0.96 0.65 0.32 65.06%

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