[EPMB] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 102.4%
YoY- 121.05%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 64,058 74,290 43,973 27,223 25,757 23,201 22,836 18.74%
PBT 3,878 5,483 2,150 541 -2,322 -548 4,011 -0.56%
Tax -666 -1,307 -605 -17 2,322 548 0 -
NP 3,212 4,176 1,545 524 0 0 4,011 -3.63%
-
NP to SH 3,212 4,176 1,545 524 -2,489 -548 4,011 -3.63%
-
Tax Rate 17.17% 23.84% 28.14% 3.14% - - 0.00% -
Total Cost 60,846 70,114 42,428 26,699 25,757 23,201 18,825 21.58%
-
Net Worth 272,533 107,139 84,760 30,358 55,444 67,600 65,852 26.69%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 272,533 107,139 84,760 30,358 55,444 67,600 65,852 26.69%
NOSH 162,222 121,749 107,291 41,587 39,887 39,999 39,910 26.31%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.01% 5.62% 3.51% 1.92% 0.00% 0.00% 17.56% -
ROE 1.18% 3.90% 1.82% 1.73% -4.49% -0.81% 6.09% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 39.49 61.02 40.98 65.46 64.57 58.00 57.22 -5.99%
EPS 1.98 3.43 1.44 1.26 -6.24 -1.37 10.05 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.88 0.79 0.73 1.39 1.69 1.65 0.30%
Adjusted Per Share Value based on latest NOSH - 41,587
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.08 33.72 19.96 12.36 11.69 10.53 10.37 18.74%
EPS 1.46 1.90 0.70 0.24 -1.13 -0.25 1.82 -3.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2372 0.4864 0.3848 0.1378 0.2517 0.3069 0.2989 26.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.72 0.75 0.86 0.76 1.53 1.79 7.10 -
P/RPS 1.82 1.23 2.10 1.16 2.37 3.09 12.41 -27.37%
P/EPS 36.36 21.87 59.72 60.32 -24.52 -130.66 70.65 -10.47%
EY 2.75 4.57 1.67 1.66 -4.08 -0.77 1.42 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.85 1.09 1.04 1.10 1.06 4.30 -31.85%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/06/06 28/04/05 27/05/04 21/05/03 31/05/02 31/05/01 29/05/00 -
Price 0.69 0.71 0.92 0.75 1.50 1.61 5.85 -
P/RPS 1.75 1.16 2.24 1.15 2.32 2.78 10.22 -25.47%
P/EPS 34.85 20.70 63.89 59.52 -24.04 -117.52 58.21 -8.19%
EY 2.87 4.83 1.57 1.68 -4.16 -0.85 1.72 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.81 1.16 1.03 1.08 0.95 3.55 -30.20%

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