[EPMB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -920.02%
YoY- -283.62%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 600,912 414,172 442,500 179,888 256,232 297,160 43,973 54.59%
PBT 18,132 4,488 6,584 -26,244 15,512 21,932 2,150 42.64%
Tax -1,204 0 -80 1,776 -2,664 -5,228 -605 12.14%
NP 16,928 4,488 6,504 -24,468 12,848 16,704 1,545 49.00%
-
NP to SH 16,488 4,108 6,032 -23,592 12,848 16,704 1,545 48.35%
-
Tax Rate 6.64% 0.00% 1.22% - 17.17% 23.84% 28.14% -
Total Cost 583,984 409,684 435,996 204,356 243,384 280,456 42,428 54.77%
-
Net Worth 226,045 220,308 303,484 258,655 272,533 107,139 84,760 17.75%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 226,045 220,308 303,484 258,655 272,533 107,139 84,760 17.75%
NOSH 166,209 165,645 188,499 164,748 162,222 121,749 107,291 7.56%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.82% 1.08% 1.47% -13.60% 5.01% 5.62% 3.51% -
ROE 7.29% 1.86% 1.99% -9.12% 4.71% 15.59% 1.82% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 361.54 250.04 234.75 109.19 157.95 244.08 40.98 43.72%
EPS 9.92 2.48 3.20 -14.32 7.92 13.72 1.44 37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.61 1.57 1.68 0.88 0.79 9.47%
Adjusted Per Share Value based on latest NOSH - 164,748
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 272.79 188.02 200.88 81.66 116.32 134.90 19.96 54.59%
EPS 7.48 1.86 2.74 -10.71 5.83 7.58 0.70 48.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0262 1.0001 1.3777 1.1742 1.2372 0.4864 0.3848 17.75%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.49 0.14 0.45 0.52 0.72 0.75 0.86 -
P/RPS 0.14 0.06 0.19 0.48 0.46 0.31 2.10 -36.30%
P/EPS 4.94 5.65 14.06 -3.63 9.09 5.47 59.72 -33.97%
EY 20.24 17.71 7.11 -27.54 11.00 18.29 1.67 51.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.11 0.28 0.33 0.43 0.85 1.09 -16.85%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/04/10 28/05/09 09/05/08 31/05/07 22/06/06 28/04/05 27/05/04 -
Price 0.51 0.18 0.45 0.49 0.69 0.71 0.92 -
P/RPS 0.14 0.07 0.19 0.45 0.44 0.29 2.24 -36.99%
P/EPS 5.14 7.26 14.06 -3.42 8.71 5.17 63.89 -34.28%
EY 19.45 13.78 7.11 -29.22 11.48 19.32 1.57 52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.14 0.28 0.31 0.41 0.81 1.16 -16.96%

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