[EPMB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 46.16%
YoY- -295.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 442,500 303,019 269,558 236,316 179,888 228,777 233,924 52.89%
PBT 6,584 388 -4,348 -3,122 -26,244 6,399 6,776 -1.89%
Tax -80 375 500 -9,040 1,776 -1,836 -600 -73.86%
NP 6,504 763 -3,848 -12,162 -24,468 4,563 6,176 3.50%
-
NP to SH 6,032 -510 -4,482 -12,702 -23,592 2,877 4,458 22.31%
-
Tax Rate 1.22% -96.65% - - - 28.69% 8.85% -
Total Cost 435,996 302,256 273,406 248,478 204,356 224,214 227,748 54.11%
-
Net Worth 303,484 407,999 268,280 258,683 258,655 252,124 255,532 12.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 303,484 407,999 268,280 258,683 258,655 252,124 255,532 12.13%
NOSH 188,499 254,999 169,797 165,822 164,748 154,677 157,735 12.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.47% 0.25% -1.43% -5.15% -13.60% 1.99% 2.64% -
ROE 1.99% -0.13% -1.67% -4.91% -9.12% 1.14% 1.74% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 234.75 118.83 158.75 142.51 109.19 147.91 148.30 35.78%
EPS 3.20 -0.20 -2.64 -7.66 -14.32 1.86 2.83 8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.58 1.56 1.57 1.63 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 181,200
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 200.88 137.56 122.37 107.28 81.66 103.86 106.19 52.89%
EPS 2.74 -0.23 -2.03 -5.77 -10.71 1.31 2.02 22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3777 1.8522 1.2179 1.1743 1.1742 1.1445 1.16 12.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.45 0.50 0.54 0.54 0.52 0.62 0.64 -
P/RPS 0.19 0.42 0.34 0.38 0.48 0.42 0.43 -41.95%
P/EPS 14.06 -250.00 -20.45 -7.05 -3.63 33.33 22.64 -27.18%
EY 7.11 -0.40 -4.89 -14.19 -27.54 3.00 4.42 37.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.35 0.33 0.38 0.40 -21.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 28/11/06 -
Price 0.45 0.49 0.50 0.57 0.49 0.60 0.62 -
P/RPS 0.19 0.41 0.31 0.40 0.45 0.41 0.42 -41.04%
P/EPS 14.06 -245.00 -18.94 -7.44 -3.42 32.26 21.93 -25.62%
EY 7.11 -0.41 -5.28 -13.44 -29.22 3.10 4.56 34.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.32 0.37 0.31 0.37 0.38 -18.40%

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