[EPMB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 43.81%
YoY- 45.99%
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 439,460 411,452 392,400 345,417 291,428 353,658 429,132 1.59%
PBT -1,725 -2,244 1,900 -6,129 -12,444 -4,728 8,312 -
Tax -809 -438 -356 -2,056 -2,122 -2,862 -3,568 -62.78%
NP -2,534 -2,682 1,544 -8,185 -14,566 -7,590 4,744 -
-
NP to SH -2,534 -2,682 1,544 -8,185 -14,566 -7,590 4,744 -
-
Tax Rate - - 18.74% - - - 42.93% -
Total Cost 441,994 414,134 390,856 353,602 305,994 361,248 424,388 2.74%
-
Net Worth 280,977 260,779 262,754 262,754 245,367 249,107 248,341 8.57%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 280,977 260,779 262,754 262,754 245,367 249,107 248,341 8.57%
NOSH 218,782 197,560 197,560 197,560 172,794 165,960 165,960 20.20%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.58% -0.65% 0.39% -2.37% -5.00% -2.15% 1.11% -
ROE -0.90% -1.03% 0.59% -3.12% -5.94% -3.05% 1.91% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 215.84 208.27 198.62 174.84 168.66 214.37 271.30 -14.12%
EPS -1.24 -1.36 0.80 -4.14 -8.43 -4.60 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.32 1.33 1.33 1.42 1.51 1.57 -8.23%
Adjusted Per Share Value based on latest NOSH - 197,560
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 199.50 186.78 178.13 156.81 132.30 160.55 194.81 1.59%
EPS -1.15 -1.22 0.70 -3.72 -6.61 -3.45 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2755 1.1838 1.1928 1.1928 1.1139 1.1309 1.1274 8.56%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.13 1.03 1.18 1.07 0.46 0.50 0.375 -
P/RPS 0.52 0.49 0.59 0.61 0.27 0.23 0.14 139.64%
P/EPS -90.77 -75.87 150.98 -25.83 -5.46 -10.87 12.50 -
EY -1.10 -1.32 0.66 -3.87 -18.33 -9.20 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.89 0.80 0.32 0.33 0.24 126.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 31/05/22 28/02/22 29/11/21 30/08/21 28/05/21 -
Price 1.01 1.08 1.05 1.28 0.925 0.49 0.435 -
P/RPS 0.47 0.52 0.53 0.73 0.55 0.23 0.16 104.97%
P/EPS -81.13 -79.55 134.35 -30.90 -10.97 -10.65 14.50 -
EY -1.23 -1.26 0.74 -3.24 -9.11 -9.39 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.79 0.96 0.65 0.32 0.28 89.31%

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