[EPMB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -919.2%
YoY- -113.72%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 85,480 67,090 56,483 21,649 22,586 22,164 36,793 -0.89%
PBT 10,092 8,396 7,198 -14,514 -6,543 87 4,848 -0.77%
Tax -1,145 -2,408 -5,635 -560 6,543 -87 0 -100.00%
NP 8,947 5,988 1,563 -15,074 0 0 4,848 -0.64%
-
NP to SH 7,451 5,988 1,563 -15,074 -7,053 -1,003 4,848 -0.45%
-
Tax Rate 11.35% 28.68% 78.29% - - 100.00% 0.00% -
Total Cost 76,533 61,102 54,920 36,723 22,586 22,164 31,945 -0.92%
-
Net Worth 122,348 104,400 58,015 41,493 57,844 63,642 63,841 -0.68%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,835 4,200 2,388 1,409 1,396 1,374 1,396 -0.29%
Div Payout % 24.63% 70.14% 152.84% 0.00% 0.00% 0.00% 28.81% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 122,348 104,400 58,015 41,493 57,844 63,642 63,841 -0.68%
NOSH 122,348 120,000 68,253 40,285 39,892 39,285 39,901 -1.18%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.47% 8.93% 2.77% -69.63% 0.00% 0.00% 13.18% -
ROE 6.09% 5.74% 2.69% -36.33% -12.19% -1.58% 7.59% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 69.87 55.91 82.76 53.74 56.62 56.42 92.21 0.29%
EPS 4.56 4.99 2.29 -3.71 -17.68 -2.51 12.15 1.04%
DPS 1.50 3.50 3.50 3.50 3.50 3.50 3.50 0.90%
NAPS 1.00 0.87 0.85 1.03 1.45 1.62 1.60 0.50%
Adjusted Per Share Value based on latest NOSH - 40,285
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 38.80 30.46 25.64 9.83 10.25 10.06 16.70 -0.89%
EPS 3.38 2.72 0.71 -6.84 -3.20 -0.46 2.20 -0.45%
DPS 0.83 1.91 1.08 0.64 0.63 0.62 0.63 -0.29%
NAPS 0.5554 0.4739 0.2634 0.1884 0.2626 0.2889 0.2898 -0.68%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.66 0.78 1.10 0.95 1.90 2.15 0.00 -
P/RPS 0.94 1.40 1.33 1.77 3.36 3.81 0.00 -100.00%
P/EPS 10.84 15.63 48.03 -2.54 -10.75 -84.21 0.00 -100.00%
EY 9.23 6.40 2.08 -39.39 -9.31 -1.19 0.00 -100.00%
DY 2.27 4.49 3.18 3.68 1.84 1.63 0.00 -100.00%
P/NAPS 0.66 0.90 1.29 0.92 1.31 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.69 0.81 1.10 0.81 1.40 2.30 7.35 -
P/RPS 0.99 1.45 1.33 1.51 2.47 4.08 7.97 2.24%
P/EPS 11.33 16.23 48.03 -2.16 -7.92 -90.09 60.49 1.79%
EY 8.83 6.16 2.08 -46.20 -12.63 -1.11 1.65 -1.76%
DY 2.17 4.32 3.18 4.32 2.50 1.52 0.48 -1.59%
P/NAPS 0.69 0.93 1.29 0.79 0.97 1.42 4.59 2.03%

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