[EPMB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.35%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 481,449 269,558 233,924 286,986 229,413 225,042 111,793 27.52%
PBT 10,117 -4,348 6,776 20,650 20,544 23,186 -7,440 -
Tax -66 500 -600 -357 -4,262 -9,606 -1,604 -41.21%
NP 10,050 -3,848 6,176 20,293 16,281 13,580 -9,044 -
-
NP to SH 9,288 -4,482 4,458 15,569 16,281 13,580 -9,044 -
-
Tax Rate 0.65% - 8.85% 1.73% 20.75% 41.43% - -
Total Cost 471,398 273,406 227,748 266,693 213,132 211,462 120,837 25.44%
-
Net Worth 212,297 268,280 255,532 0 93,492 50,779 52,268 26.28%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 4,880 2,280 1,940 - -
Div Payout % - - - 31.35% 14.01% 14.29% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 212,297 268,280 255,532 0 93,492 50,779 52,268 26.28%
NOSH 165,857 169,797 157,735 122,016 114,014 41,588 39,900 26.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.09% -1.43% 2.64% 7.07% 7.10% 6.03% -8.09% -
ROE 4.38% -1.67% 1.74% 0.00% 17.41% 26.74% -17.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 290.28 158.75 148.30 235.20 201.21 541.12 280.18 0.59%
EPS 5.60 -2.64 2.83 9.60 14.28 32.65 -22.67 -
DPS 0.00 0.00 0.00 4.00 2.00 4.67 0.00 -
NAPS 1.28 1.58 1.62 0.00 0.82 1.221 1.31 -0.38%
Adjusted Per Share Value based on latest NOSH - 122,065
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 218.56 122.37 106.19 130.28 104.14 102.16 50.75 27.52%
EPS 4.22 -2.03 2.02 7.07 7.39 6.16 -4.11 -
DPS 0.00 0.00 0.00 2.22 1.04 0.88 0.00 -
NAPS 0.9637 1.2179 1.16 0.00 0.4244 0.2305 0.2373 26.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.54 0.64 0.69 0.80 1.32 0.95 -
P/RPS 0.13 0.34 0.43 0.29 0.40 0.24 0.34 -14.79%
P/EPS 6.79 -20.45 22.64 5.41 5.60 4.04 -4.19 -
EY 14.74 -4.89 4.42 18.49 17.85 24.74 -23.86 -
DY 0.00 0.00 0.00 5.80 2.50 3.54 0.00 -
P/NAPS 0.30 0.34 0.40 0.00 0.98 1.08 0.73 -13.76%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 28/11/06 24/11/05 08/11/04 27/11/03 28/11/02 -
Price 0.31 0.50 0.62 0.67 0.71 1.10 1.00 -
P/RPS 0.11 0.31 0.42 0.28 0.35 0.20 0.36 -17.91%
P/EPS 5.54 -18.94 21.93 5.25 4.97 3.37 -4.41 -
EY 18.06 -5.28 4.56 19.04 20.11 29.68 -22.67 -
DY 0.00 0.00 0.00 5.97 2.82 4.24 0.00 -
P/NAPS 0.24 0.32 0.38 0.00 0.87 0.90 0.76 -17.46%

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