[EPMB] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 67.57%
YoY- 92.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 158,382 123,869 41,742 127,125 124,805 126,184 119,197 4.84%
PBT 1,161 -172 -6,969 -235 -984 686 -8,124 -
Tax -753 -388 -161 2 -2,421 -3,171 -4,231 -24.99%
NP 408 -560 -7,130 -233 -3,405 -2,485 -12,355 -
-
NP to SH 408 -560 -7,130 -233 -3,405 -2,485 -12,354 -
-
Tax Rate 64.86% - - - - 462.24% - -
Total Cost 157,974 124,429 48,872 127,358 128,210 128,669 131,552 3.09%
-
Net Worth 301,568 280,977 245,367 248,381 266,402 284,522 300,657 0.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 301,568 280,977 245,367 248,381 266,402 284,522 300,657 0.05%
NOSH 220,282 218,782 172,794 165,960 165,960 165,960 165,960 4.83%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.26% -0.45% -17.08% -0.18% -2.73% -1.97% -10.37% -
ROE 0.14% -0.20% -2.91% -0.09% -1.28% -0.87% -4.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 71.95 60.84 24.16 80.35 78.71 79.39 74.93 -0.67%
EPS 0.19 -0.28 -4.13 -0.15 -2.15 -1.56 -7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.42 1.57 1.68 1.79 1.89 -5.21%
Adjusted Per Share Value based on latest NOSH - 218,782
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 71.90 56.23 18.95 57.71 56.66 57.28 54.11 4.84%
EPS 0.19 -0.25 -3.24 -0.11 -1.55 -1.13 -5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.369 1.2755 1.1139 1.1276 1.2094 1.2916 1.3649 0.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.845 1.13 0.46 0.265 0.37 0.45 0.54 -
P/RPS 1.17 1.86 1.90 0.33 0.47 0.57 0.72 8.42%
P/EPS 455.89 -410.85 -11.15 -179.93 -17.23 -28.78 -6.95 -
EY 0.22 -0.24 -8.97 -0.56 -5.80 -3.47 -14.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.32 0.17 0.22 0.25 0.29 13.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 25/11/20 28/11/19 23/11/18 24/11/17 -
Price 0.78 1.01 0.925 0.285 0.37 0.47 0.535 -
P/RPS 1.08 1.66 3.83 0.35 0.47 0.59 0.71 7.23%
P/EPS 420.82 -367.22 -22.42 -193.51 -17.23 -30.06 -6.89 -
EY 0.24 -0.27 -4.46 -0.52 -5.80 -3.33 -14.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.65 0.18 0.22 0.26 0.28 12.57%

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