[EPMB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -86.86%
YoY- -26.29%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 179,888 256,232 297,160 43,973 108,892 103,028 92,804 11.65%
PBT -26,244 15,512 21,932 2,150 2,164 -9,288 -2,192 51.22%
Tax 1,776 -2,664 -5,228 -605 -68 9,288 2,192 -3.44%
NP -24,468 12,848 16,704 1,545 2,096 0 0 -
-
NP to SH -23,592 12,848 16,704 1,545 2,096 -9,956 -2,192 48.56%
-
Tax Rate - 17.17% 23.84% 28.14% 3.14% - - -
Total Cost 204,356 243,384 280,456 42,428 106,796 103,028 92,804 14.05%
-
Net Worth 258,655 272,533 107,139 84,760 30,358 55,444 67,600 25.05%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 258,655 272,533 107,139 84,760 30,358 55,444 67,600 25.05%
NOSH 164,748 162,222 121,749 107,291 41,587 39,887 39,999 26.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -13.60% 5.01% 5.62% 3.51% 1.92% 0.00% 0.00% -
ROE -9.12% 4.71% 15.59% 1.82% 6.90% -17.96% -3.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 109.19 157.95 244.08 40.98 261.84 258.29 232.01 -11.79%
EPS -14.32 7.92 13.72 1.44 5.04 -24.96 -5.48 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.68 0.88 0.79 0.73 1.39 1.69 -1.21%
Adjusted Per Share Value based on latest NOSH - 107,291
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 81.81 116.53 135.14 20.00 49.52 46.86 42.21 11.65%
EPS -10.73 5.84 7.60 0.70 0.95 -4.53 -1.00 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1763 1.2394 0.4873 0.3855 0.1381 0.2522 0.3074 25.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.52 0.72 0.75 0.86 0.76 1.53 1.79 -
P/RPS 0.48 0.46 0.31 2.10 0.29 0.59 0.77 -7.57%
P/EPS -3.63 9.09 5.47 59.72 15.08 -6.13 -32.66 -30.64%
EY -27.54 11.00 18.29 1.67 6.63 -16.31 -3.06 44.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.85 1.09 1.04 1.10 1.06 -17.66%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 22/06/06 28/04/05 27/05/04 21/05/03 31/05/02 31/05/01 -
Price 0.49 0.69 0.71 0.92 0.75 1.50 1.61 -
P/RPS 0.45 0.44 0.29 2.24 0.29 0.58 0.69 -6.87%
P/EPS -3.42 8.71 5.17 63.89 14.88 -6.01 -29.38 -30.11%
EY -29.22 11.48 19.32 1.57 6.72 -16.64 -3.40 43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.81 1.16 1.03 1.08 0.95 -17.01%

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