[EPMB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 94.72%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 202,169 175,443 215,240 172,060 168,782 83,845 72,038 18.75%
PBT -3,261 5,082 15,488 15,408 17,390 -5,580 -4,214 -4.18%
Tax 375 -450 -268 -3,197 -7,205 -1,203 4,214 -33.17%
NP -2,886 4,632 15,220 12,211 10,185 -6,783 0 -
-
NP to SH -3,362 3,344 11,677 12,211 10,185 -6,783 -4,907 -6.10%
-
Tax Rate - 8.85% 1.73% 20.75% 41.43% - - -
Total Cost 205,055 170,811 200,020 159,849 158,597 90,628 72,038 19.03%
-
Net Worth 268,280 255,532 0 93,492 50,779 52,268 64,628 26.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 3,660 1,710 1,455 - - -
Div Payout % - - 31.35% 14.01% 14.29% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 268,280 255,532 0 93,492 50,779 52,268 64,628 26.75%
NOSH 169,797 157,735 122,016 114,014 41,588 39,900 39,894 27.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -1.43% 2.64% 7.07% 7.10% 6.03% -8.09% 0.00% -
ROE -1.25% 1.31% 0.00% 13.06% 20.06% -12.98% -7.59% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 119.06 111.23 176.40 150.91 405.84 210.14 180.57 -6.70%
EPS -1.98 2.12 7.20 10.71 24.49 -17.00 -12.30 -26.23%
DPS 0.00 0.00 3.00 1.50 3.50 0.00 0.00 -
NAPS 1.58 1.62 0.00 0.82 1.221 1.31 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 118,326
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 70.60 61.26 75.16 60.08 58.94 29.28 25.16 18.75%
EPS -1.17 1.17 4.08 4.26 3.56 -2.37 -1.71 -6.12%
DPS 0.00 0.00 1.28 0.60 0.51 0.00 0.00 -
NAPS 0.9368 0.8923 0.00 0.3265 0.1773 0.1825 0.2257 26.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.54 0.64 0.69 0.80 1.32 0.95 1.49 -
P/RPS 0.45 0.58 0.39 0.53 0.33 0.45 0.83 -9.69%
P/EPS -27.27 30.19 7.21 7.47 5.39 -5.59 -12.11 14.48%
EY -3.67 3.31 13.87 13.39 18.55 -17.89 -8.26 -12.64%
DY 0.00 0.00 4.35 1.87 2.65 0.00 0.00 -
P/NAPS 0.34 0.40 0.00 0.98 1.08 0.73 0.92 -15.28%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 24/11/05 08/11/04 27/11/03 28/11/02 30/11/01 -
Price 0.50 0.62 0.67 0.71 1.10 1.00 1.73 -
P/RPS 0.42 0.56 0.38 0.47 0.27 0.48 0.96 -12.86%
P/EPS -25.25 29.25 7.00 6.63 4.49 -5.88 -14.07 10.23%
EY -3.96 3.42 14.28 15.08 22.26 -17.00 -7.11 -9.28%
DY 0.00 0.00 4.48 2.11 3.18 0.00 0.00 -
P/NAPS 0.32 0.38 0.00 0.87 0.90 0.76 1.07 -18.21%

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