[EPMB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 9.89%
YoY- -537.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 441,000 423,106 491,700 435,523 408,793 396,186 384,320 9.59%
PBT -15,733 -7,352 7,856 -13,393 -14,542 -6,724 -7,632 61.90%
Tax -8,852 -4,816 -6,756 -3,905 -4,696 -5,294 -4,512 56.65%
NP -24,585 -12,168 1,100 -17,298 -19,238 -12,018 -12,144 59.96%
-
NP to SH -24,582 -12,166 1,104 -17,315 -19,216 -11,996 -12,124 60.12%
-
Tax Rate - - 86.00% - - - - -
Total Cost 465,585 435,274 490,600 452,821 428,031 408,204 396,464 11.29%
-
Net Worth 300,657 313,391 31,987 319,913 323,145 330,924 335,005 -6.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 300,657 313,391 31,987 319,913 323,145 330,924 335,005 -6.95%
NOSH 165,960 165,960 165,960 165,960 165,960 159,098 159,526 2.66%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.57% -2.88% 0.22% -3.97% -4.71% -3.03% -3.16% -
ROE -8.18% -3.88% 3.45% -5.41% -5.95% -3.63% -3.62% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 277.22 265.97 3,089.73 273.64 256.80 249.02 240.91 9.80%
EPS -15.45 -7.64 0.68 -10.88 -12.07 -7.54 -7.60 60.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.97 2.01 2.01 2.03 2.08 2.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 200.20 192.07 223.21 197.71 185.58 179.85 174.47 9.59%
EPS -11.16 -5.52 0.50 -7.86 -8.72 -5.45 -5.50 60.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3649 1.4227 0.1452 1.4523 1.467 1.5023 1.5208 -6.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.54 0.62 0.545 0.50 0.65 0.56 0.64 -
P/RPS 0.19 0.23 0.02 0.18 0.25 0.22 0.27 -20.86%
P/EPS -3.49 -8.11 7.86 -4.60 -5.38 -7.43 -8.42 -44.37%
EY -28.62 -12.33 12.73 -21.76 -18.57 -13.46 -11.88 79.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.27 0.25 0.32 0.27 0.30 -2.23%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 28/02/17 25/11/16 26/08/16 27/05/16 -
Price 0.535 0.60 0.65 0.52 0.59 0.565 0.58 -
P/RPS 0.19 0.23 0.02 0.19 0.23 0.23 0.24 -14.40%
P/EPS -3.46 -7.85 9.37 -4.78 -4.89 -7.49 -7.63 -40.94%
EY -28.88 -12.75 10.67 -20.92 -20.46 -13.35 -13.10 69.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.32 0.26 0.29 0.27 0.28 0.00%

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