[EPMB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 92.32%
YoY- -1358.33%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 157,312 118,432 120,698 73,186 55,805 72,968 57,653 18.20%
PBT 8,810 1,679 2,862 3,432 449 4,369 6,149 6.17%
Tax -2,925 0 -30 -3,396 34 -142 -1,423 12.75%
NP 5,885 1,679 2,832 36 483 4,227 4,726 3.72%
-
NP to SH 5,702 1,715 2,602 -453 36 3,009 4,726 3.17%
-
Tax Rate 33.20% 0.00% 1.05% 98.95% -7.57% 3.25% 23.14% -
Total Cost 151,427 116,753 117,866 73,150 55,322 68,741 52,927 19.13%
-
Net Worth 228,743 223,116 223,028 282,671 119,519 0 96,615 15.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 16 - - - - 1,834 - -
Div Payout % 0.29% - - - - 60.98% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 228,743 223,116 223,028 282,671 119,519 0 96,615 15.43%
NOSH 165,755 166,504 177,006 181,200 71,999 122,317 116,403 6.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.74% 1.42% 2.35% 0.05% 0.87% 5.79% 8.20% -
ROE 2.49% 0.77% 1.17% -0.16% 0.03% 0.00% 4.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 94.91 71.13 68.19 40.39 77.51 59.65 49.53 11.44%
EPS 3.44 1.03 1.47 -0.25 0.05 1.85 4.06 -2.72%
DPS 0.01 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.38 1.34 1.26 1.56 1.66 0.00 0.83 8.83%
Adjusted Per Share Value based on latest NOSH - 181,200
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 71.54 53.86 54.89 33.28 25.38 33.18 26.22 18.20%
EPS 2.59 0.78 1.18 -0.21 0.02 1.37 2.15 3.15%
DPS 0.01 0.00 0.00 0.00 0.00 0.83 0.00 -
NAPS 1.0403 1.0147 1.0143 1.2856 0.5436 0.00 0.4394 15.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.49 0.25 0.42 0.54 0.68 0.64 0.98 -
P/RPS 0.52 0.35 0.62 1.34 0.88 1.07 1.98 -19.96%
P/EPS 14.24 24.27 28.57 -216.00 1,360.00 26.02 24.14 -8.41%
EY 7.02 4.12 3.50 -0.46 0.07 3.84 4.14 9.19%
DY 0.02 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.36 0.19 0.33 0.35 0.41 0.00 1.18 -17.94%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 29/08/06 30/08/05 18/08/04 -
Price 0.51 0.31 0.39 0.57 0.67 0.69 0.92 -
P/RPS 0.54 0.44 0.57 1.41 0.86 1.16 1.86 -18.61%
P/EPS 14.83 30.10 26.53 -228.00 1,340.00 28.05 22.66 -6.81%
EY 6.75 3.32 3.77 -0.44 0.07 3.57 4.41 7.34%
DY 0.02 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.37 0.23 0.31 0.37 0.40 0.00 1.11 -16.72%

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