[EPMB] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -113.07%
YoY- -147.89%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 172,060 168,782 83,845 72,038 68,991 65,560 0 -100.00%
PBT 15,408 17,390 -5,580 -4,214 10,247 7,227 0 -100.00%
Tax -3,197 -7,205 -1,203 4,214 0 0 0 -100.00%
NP 12,211 10,185 -6,783 0 10,247 7,227 0 -100.00%
-
NP to SH 12,211 10,185 -6,783 -4,907 10,247 7,227 0 -100.00%
-
Tax Rate 20.75% 41.43% - - 0.00% 0.00% - -
Total Cost 159,849 158,597 90,628 72,038 58,744 58,333 0 -100.00%
-
Net Worth 93,492 50,779 52,268 64,628 68,632 69,835 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 1,710 1,455 - - - - - -100.00%
Div Payout % 14.01% 14.29% - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 93,492 50,779 52,268 64,628 68,632 69,835 0 -100.00%
NOSH 114,014 41,588 39,900 39,894 39,902 39,906 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 7.10% 6.03% -8.09% 0.00% 14.85% 11.02% 0.00% -
ROE 13.06% 20.06% -12.98% -7.59% 14.93% 10.35% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 150.91 405.84 210.14 180.57 172.90 164.29 0.00 -100.00%
EPS 10.71 24.49 -17.00 -12.30 25.68 18.11 0.00 -100.00%
DPS 1.50 3.50 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.82 1.221 1.31 1.62 1.72 1.75 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,923
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 78.11 76.62 38.06 32.70 31.32 29.76 0.00 -100.00%
EPS 5.54 4.62 -3.08 -2.23 4.65 3.28 0.00 -100.00%
DPS 0.78 0.66 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4244 0.2305 0.2373 0.2934 0.3116 0.317 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.80 1.32 0.95 1.49 4.00 0.00 0.00 -
P/RPS 0.53 0.33 0.45 0.83 2.31 0.00 0.00 -100.00%
P/EPS 7.47 5.39 -5.59 -12.11 15.58 0.00 0.00 -100.00%
EY 13.39 18.55 -17.89 -8.26 6.42 0.00 0.00 -100.00%
DY 1.87 2.65 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.98 1.08 0.73 0.92 2.33 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 08/11/04 27/11/03 28/11/02 30/11/01 30/11/00 26/11/99 - -
Price 0.71 1.10 1.00 1.73 3.36 0.00 0.00 -
P/RPS 0.47 0.27 0.48 0.96 1.94 0.00 0.00 -100.00%
P/EPS 6.63 4.49 -5.88 -14.07 13.08 0.00 0.00 -100.00%
EY 15.08 22.26 -17.00 -7.11 7.64 0.00 0.00 -100.00%
DY 2.11 3.18 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 0.90 0.76 1.07 1.95 0.00 0.00 -100.00%

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