[EPMB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -77.74%
YoY- 110.37%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 53,334 85,480 67,090 56,483 21,649 22,586 22,164 15.75%
PBT 1,323 10,092 8,396 7,198 -14,514 -6,543 87 57.36%
Tax -1,386 -1,145 -2,408 -5,635 -560 6,543 -87 58.59%
NP -63 8,947 5,988 1,563 -15,074 0 0 -
-
NP to SH -461 7,451 5,988 1,563 -15,074 -7,053 -1,003 -12.14%
-
Tax Rate 104.76% 11.35% 28.68% 78.29% - - 100.00% -
Total Cost 53,397 76,533 61,102 54,920 36,723 22,586 22,164 15.77%
-
Net Worth 300,571 122,348 104,400 58,015 41,493 57,844 63,642 29.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,835 4,200 2,388 1,409 1,396 1,374 -
Div Payout % - 24.63% 70.14% 152.84% 0.00% 0.00% 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 300,571 122,348 104,400 58,015 41,493 57,844 63,642 29.51%
NOSH 184,400 122,348 120,000 68,253 40,285 39,892 39,285 29.38%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.12% 10.47% 8.93% 2.77% -69.63% 0.00% 0.00% -
ROE -0.15% 6.09% 5.74% 2.69% -36.33% -12.19% -1.58% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.92 69.87 55.91 82.76 53.74 56.62 56.42 -10.53%
EPS -0.25 4.56 4.99 2.29 -3.71 -17.68 -2.51 -31.90%
DPS 0.00 1.50 3.50 3.50 3.50 3.50 3.50 -
NAPS 1.63 1.00 0.87 0.85 1.03 1.45 1.62 0.10%
Adjusted Per Share Value based on latest NOSH - 68,253
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.21 38.80 30.46 25.64 9.83 10.25 10.06 15.75%
EPS -0.21 3.38 2.72 0.71 -6.84 -3.20 -0.46 -12.24%
DPS 0.00 0.83 1.91 1.08 0.64 0.63 0.62 -
NAPS 1.3645 0.5554 0.4739 0.2634 0.1884 0.2626 0.2889 29.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.66 0.78 1.10 0.95 1.90 2.15 -
P/RPS 2.14 0.94 1.40 1.33 1.77 3.36 3.81 -9.16%
P/EPS -248.00 10.84 15.63 48.03 -2.54 -10.75 -84.21 19.71%
EY -0.40 9.23 6.40 2.08 -39.39 -9.31 -1.19 -16.60%
DY 0.00 2.27 4.49 3.18 3.68 1.84 1.63 -
P/NAPS 0.38 0.66 0.90 1.29 0.92 1.31 1.33 -18.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.60 0.69 0.81 1.10 0.81 1.40 2.30 -
P/RPS 2.07 0.99 1.45 1.33 1.51 2.47 4.08 -10.68%
P/EPS -240.00 11.33 16.23 48.03 -2.16 -7.92 -90.09 17.73%
EY -0.42 8.83 6.16 2.08 -46.20 -12.63 -1.11 -14.94%
DY 0.00 2.17 4.32 3.18 4.32 2.50 1.52 -
P/NAPS 0.37 0.69 0.93 1.29 0.79 0.97 1.42 -20.07%

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