[EPMB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 64.71%
YoY- -200.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 462,644 442,500 303,019 269,558 236,316 179,888 228,777 59.98%
PBT 9,016 6,584 388 -4,348 -3,122 -26,244 6,399 25.70%
Tax -100 -80 375 500 -9,040 1,776 -1,836 -85.65%
NP 8,916 6,504 763 -3,848 -12,162 -24,468 4,563 56.35%
-
NP to SH 8,218 6,032 -510 -4,482 -12,702 -23,592 2,877 101.44%
-
Tax Rate 1.11% 1.22% -96.65% - - - 28.69% -
Total Cost 453,728 435,996 302,256 273,406 248,478 204,356 224,214 60.05%
-
Net Worth 231,131 303,484 407,999 268,280 258,683 258,655 252,124 -5.63%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 231,131 303,484 407,999 268,280 258,683 258,655 252,124 -5.63%
NOSH 183,437 188,499 254,999 169,797 165,822 164,748 154,677 12.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.93% 1.47% 0.25% -1.43% -5.15% -13.60% 1.99% -
ROE 3.56% 1.99% -0.13% -1.67% -4.91% -9.12% 1.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 252.21 234.75 118.83 158.75 142.51 109.19 147.91 42.77%
EPS 4.48 3.20 -0.20 -2.64 -7.66 -14.32 1.86 79.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.61 1.60 1.58 1.56 1.57 1.63 -15.78%
Adjusted Per Share Value based on latest NOSH - 163,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 210.02 200.88 137.56 122.37 107.28 81.66 103.86 59.97%
EPS 3.73 2.74 -0.23 -2.03 -5.77 -10.71 1.31 101.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0492 1.3777 1.8522 1.2179 1.1743 1.1742 1.1445 -5.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.45 0.50 0.54 0.54 0.52 0.62 -
P/RPS 0.17 0.19 0.42 0.34 0.38 0.48 0.42 -45.31%
P/EPS 9.38 14.06 -250.00 -20.45 -7.05 -3.63 33.33 -57.08%
EY 10.67 7.11 -0.40 -4.89 -14.19 -27.54 3.00 133.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.31 0.34 0.35 0.33 0.38 -8.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 09/05/08 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.39 0.45 0.49 0.50 0.57 0.49 0.60 -
P/RPS 0.15 0.19 0.41 0.31 0.40 0.45 0.41 -48.87%
P/EPS 8.71 14.06 -245.00 -18.94 -7.44 -3.42 32.26 -58.25%
EY 11.49 7.11 -0.41 -5.28 -13.44 -29.22 3.10 139.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.31 0.32 0.37 0.31 0.37 -11.13%

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