[EPMB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 40.19%
YoY- 574.78%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 56,535 67,982 70,434 64,086 28,536 25,616 22,271 16.78%
PBT 754 5,636 7,108 8,491 -1,218 -1,910 2,183 -16.23%
Tax -383 -96 -1,168 -1,469 -261 1,910 0 -
NP 371 5,540 5,940 7,022 -1,479 0 2,183 -25.56%
-
NP to SH 96 4,492 5,940 7,022 -1,479 -2,603 2,183 -40.57%
-
Tax Rate 50.80% 1.70% 16.43% 17.30% - - 0.00% -
Total Cost 56,164 62,442 64,494 57,064 30,015 25,616 20,088 18.68%
-
Net Worth 194,400 0 97,027 51,065 52,223 64,675 68,642 18.93%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 1,830 1,774 1,463 - - - -
Div Payout % - 40.76% 29.88% 20.85% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 194,400 0 97,027 51,065 52,223 64,675 68,642 18.93%
NOSH 120,000 122,065 118,326 41,822 39,865 39,923 39,908 20.12%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.66% 8.15% 8.43% 10.96% -5.18% 0.00% 9.80% -
ROE 0.05% 0.00% 6.12% 13.75% -2.83% -4.02% 3.18% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 47.11 55.69 59.53 153.23 71.58 64.16 55.81 -2.78%
EPS 0.08 2.76 5.02 16.79 -3.71 -6.52 5.47 -50.53%
DPS 0.00 1.50 1.50 3.50 0.00 0.00 0.00 -
NAPS 1.62 0.00 0.82 1.221 1.31 1.62 1.72 -0.99%
Adjusted Per Share Value based on latest NOSH - 41,822
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 25.71 30.92 32.03 29.15 12.98 11.65 10.13 16.78%
EPS 0.04 2.04 2.70 3.19 -0.67 -1.18 0.99 -41.40%
DPS 0.00 0.83 0.81 0.67 0.00 0.00 0.00 -
NAPS 0.8841 0.00 0.4413 0.2322 0.2375 0.2941 0.3122 18.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.64 0.69 0.80 1.32 0.95 1.49 4.00 -
P/RPS 1.36 1.24 1.34 0.86 1.33 2.32 7.17 -24.19%
P/EPS 800.00 18.75 15.94 7.86 -25.61 -22.85 73.13 48.96%
EY 0.13 5.33 6.27 12.72 -3.91 -4.38 1.37 -32.45%
DY 0.00 2.17 1.87 2.65 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.98 1.08 0.73 0.92 2.33 -25.43%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 24/11/05 08/11/04 27/11/03 28/11/02 30/11/01 30/11/00 -
Price 0.62 0.67 0.71 1.10 1.00 1.73 3.36 -
P/RPS 1.32 1.20 1.19 0.72 1.40 2.70 6.02 -22.33%
P/EPS 775.00 18.21 14.14 6.55 -26.95 -26.53 61.43 52.54%
EY 0.13 5.49 7.07 15.26 -3.71 -3.77 1.63 -34.37%
DY 0.00 2.24 2.11 3.18 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.87 0.90 0.76 1.07 1.95 -23.84%

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