[EPMB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1549.43%
YoY- 262.95%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 119,864 147,259 101,626 104,697 55,309 46,422 46,720 16.99%
PBT 4,327 9,852 8,300 8,899 -4,362 -2,303 8,064 -9.85%
Tax -66 -172 -2,029 -5,735 4,362 2,303 0 -
NP 4,261 9,680 6,271 3,164 0 0 8,064 -10.08%
-
NP to SH 3,248 7,185 6,271 8,643 -5,304 -2,303 8,064 -14.05%
-
Tax Rate 1.53% 1.75% 24.45% 64.45% - - 0.00% -
Total Cost 115,603 137,579 95,355 101,533 55,309 46,422 38,656 20.02%
-
Net Worth 265,599 0 92,779 154,056 52,680 66,256 68,629 25.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 1,829 - - - - - -
Div Payout % - 25.47% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 265,599 0 92,779 154,056 52,680 66,256 68,629 25.28%
NOSH 160,000 121,986 111,782 113,276 39,909 39,913 39,901 26.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.55% 6.57% 6.17% 3.02% 0.00% 0.00% 17.26% -
ROE 1.22% 0.00% 6.76% 5.61% -10.07% -3.48% 11.75% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.92 120.72 90.91 92.43 138.59 116.31 117.09 -7.16%
EPS 2.03 4.42 5.61 7.63 -13.29 -5.77 20.21 -31.80%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 0.00 0.83 1.36 1.32 1.66 1.72 -0.58%
Adjusted Per Share Value based on latest NOSH - 78,634
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.86 51.42 35.49 36.56 19.31 16.21 16.31 17.00%
EPS 1.13 2.51 2.19 3.02 -1.85 -0.80 2.82 -14.13%
DPS 0.00 0.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9275 0.00 0.324 0.538 0.184 0.2314 0.2397 25.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.68 0.64 0.98 1.13 1.16 1.54 5.40 -
P/RPS 0.91 0.53 1.08 1.22 0.84 1.32 4.61 -23.68%
P/EPS 33.50 10.87 17.47 14.81 -8.73 -26.69 26.72 3.83%
EY 2.99 9.20 5.72 6.75 -11.46 -3.75 3.74 -3.65%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 1.18 0.83 0.88 0.93 3.14 -28.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 18/08/04 28/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.67 0.69 0.92 1.25 1.10 2.00 4.88 -
P/RPS 0.89 0.57 1.01 1.35 0.79 1.72 4.17 -22.68%
P/EPS 33.00 11.71 16.40 16.38 -8.28 -34.66 24.15 5.33%
EY 3.03 8.54 6.10 6.10 -12.08 -2.89 4.14 -5.06%
DY 0.00 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 1.11 0.92 0.83 1.20 2.84 -27.85%

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