[EPMB] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -80.08%
YoY- -41.7%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 122,925 96,080 134,815 116,329 110,401 137,704 125,497 -0.34%
PBT 1,964 -1,908 4,005 4,543 7,532 10,517 8,523 -21.68%
Tax -1,689 -1,128 -1,510 -1,292 -1,942 -1,823 122 -
NP 275 -3,036 2,495 3,251 5,590 8,694 8,645 -43.68%
-
NP to SH 276 -3,031 2,513 3,269 5,607 8,739 8,645 -43.64%
-
Tax Rate 86.00% - 37.70% 28.44% 25.78% 17.33% -1.43% -
Total Cost 122,650 99,116 132,320 113,078 104,811 129,010 116,852 0.80%
-
Net Worth 31,987 335,005 340,368 328,494 321,765 298,307 244,651 -28.73%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 31,987 335,005 340,368 328,494 321,765 298,307 244,651 -28.73%
NOSH 165,960 159,526 159,050 159,463 159,289 159,522 160,955 0.51%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.22% -3.16% 1.85% 2.79% 5.06% 6.31% 6.89% -
ROE 0.86% -0.90% 0.74% 1.00% 1.74% 2.93% 3.53% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 772.43 60.23 84.76 72.95 69.31 86.32 77.97 46.49%
EPS 0.17 -1.90 1.58 2.05 3.52 5.48 5.36 -43.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 2.10 2.14 2.06 2.02 1.87 1.52 4.76%
Adjusted Per Share Value based on latest NOSH - 159,463
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 55.90 43.70 61.31 52.90 50.21 62.63 57.07 -0.34%
EPS 0.13 -1.38 1.14 1.49 2.55 3.97 3.93 -43.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 1.5236 1.5479 1.4939 1.4633 1.3567 1.1126 -28.73%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.545 0.64 0.805 0.70 0.695 0.80 0.61 -
P/RPS 0.07 1.06 0.95 0.96 1.00 0.93 0.78 -33.06%
P/EPS 31.42 -33.68 50.95 34.15 19.74 14.60 11.36 18.45%
EY 3.18 -2.97 1.96 2.93 5.06 6.85 8.81 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.38 0.34 0.34 0.43 0.40 -6.33%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 24/04/15 30/04/14 26/04/13 27/04/12 28/04/11 -
Price 0.65 0.58 0.83 0.765 0.70 0.80 0.76 -
P/RPS 0.08 0.96 0.98 1.05 1.01 0.93 0.97 -33.99%
P/EPS 37.48 -30.53 52.53 37.32 19.89 14.60 14.15 17.60%
EY 2.67 -3.28 1.90 2.68 5.03 6.85 7.07 -14.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.39 0.37 0.35 0.43 0.50 -7.16%

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