[EPMB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 166.67%
YoY- -97.86%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 115,293 129,764 84,011 56,535 67,982 70,434 64,086 10.27%
PBT 1,853 3,080 3,233 754 5,636 7,108 8,491 -22.38%
Tax 0 0 -38 -383 -96 -1,168 -1,469 -
NP 1,853 3,080 3,195 371 5,540 5,940 7,022 -19.89%
-
NP to SH 1,818 2,856 2,989 96 4,492 5,940 7,022 -20.14%
-
Tax Rate 0.00% 0.00% 1.18% 50.80% 1.70% 16.43% 17.30% -
Total Cost 113,440 126,684 80,816 56,164 62,442 64,494 57,064 12.12%
-
Net Worth 225,165 212,539 258,066 194,400 0 97,027 51,065 28.02%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 1,830 1,774 1,463 -
Div Payout % - - - - 40.76% 29.88% 20.85% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 225,165 212,539 258,066 194,400 0 97,027 51,065 28.02%
NOSH 166,788 166,046 163,333 120,000 122,065 118,326 41,822 25.90%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.61% 2.37% 3.80% 0.66% 8.15% 8.43% 10.96% -
ROE 0.81% 1.34% 1.16% 0.05% 0.00% 6.12% 13.75% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 69.13 78.15 51.44 47.11 55.69 59.53 153.23 -12.41%
EPS 1.09 1.72 1.83 0.08 2.76 5.02 16.79 -36.57%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 3.50 -
NAPS 1.35 1.28 1.58 1.62 0.00 0.82 1.221 1.68%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 52.43 59.01 38.21 25.71 30.92 32.03 29.15 10.26%
EPS 0.83 1.30 1.36 0.04 2.04 2.70 3.19 -20.08%
DPS 0.00 0.00 0.00 0.00 0.83 0.81 0.67 -
NAPS 1.024 0.9666 1.1737 0.8841 0.00 0.4413 0.2322 28.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.46 0.38 0.54 0.64 0.69 0.80 1.32 -
P/RPS 0.67 0.49 1.05 1.36 1.24 1.34 0.86 -4.07%
P/EPS 42.20 22.09 29.51 800.00 18.75 15.94 7.86 32.29%
EY 2.37 4.53 3.39 0.13 5.33 6.27 12.72 -24.40%
DY 0.00 0.00 0.00 0.00 2.17 1.87 2.65 -
P/NAPS 0.34 0.30 0.34 0.40 0.00 0.98 1.08 -17.50%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 28/11/06 24/11/05 08/11/04 27/11/03 -
Price 0.45 0.31 0.50 0.62 0.67 0.71 1.10 -
P/RPS 0.65 0.40 0.97 1.32 1.20 1.19 0.72 -1.68%
P/EPS 41.28 18.02 27.32 775.00 18.21 14.14 6.55 35.87%
EY 2.42 5.55 3.66 0.13 5.49 7.07 15.26 -26.40%
DY 0.00 0.00 0.00 0.00 2.24 2.11 3.18 -
P/NAPS 0.33 0.24 0.32 0.38 0.00 0.87 0.90 -15.38%

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