[EPMB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1549.43%
YoY- 262.95%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 43,973 225,322 168,782 104,697 27,223 107,024 83,845 -34.94%
PBT 2,150 24,598 17,390 8,899 541 -20,094 -5,580 -
Tax -605 -12,840 -7,205 -5,735 -17 -1,763 -1,203 -36.73%
NP 1,545 11,758 10,185 3,164 524 -21,857 -6,783 -
-
NP to SH 1,545 11,758 10,185 8,643 524 -21,857 -6,783 -
-
Tax Rate 28.14% 52.20% 41.43% 64.45% 3.14% - - -
Total Cost 42,428 213,564 158,597 101,533 26,699 128,881 90,628 -39.68%
-
Net Worth 84,760 44,441 50,779 154,056 30,358 36,265 52,268 37.98%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,690 1,455 - - 1,410 - -
Div Payout % - 14.38% 14.29% - - 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 84,760 44,441 50,779 154,056 30,358 36,265 52,268 37.98%
NOSH 107,291 48,305 41,588 113,276 41,587 40,295 39,900 93.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.51% 5.22% 6.03% 3.02% 1.92% -20.42% -8.09% -
ROE 1.82% 26.46% 20.06% 5.61% 1.73% -60.27% -12.98% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 40.98 466.45 405.84 92.43 65.46 265.60 210.14 -66.33%
EPS 1.44 24.30 24.49 7.63 1.26 -54.30 -17.00 -
DPS 0.00 3.50 3.50 0.00 0.00 3.50 0.00 -
NAPS 0.79 0.92 1.221 1.36 0.73 0.90 1.31 -28.59%
Adjusted Per Share Value based on latest NOSH - 78,634
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.96 102.29 76.62 47.53 12.36 48.58 38.06 -34.94%
EPS 0.70 5.34 4.62 3.92 0.24 -9.92 -3.08 -
DPS 0.00 0.77 0.66 0.00 0.00 0.64 0.00 -
NAPS 0.3848 0.2017 0.2305 0.6994 0.1378 0.1646 0.2373 37.98%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.86 1.10 1.32 1.13 0.76 0.95 0.95 -
P/RPS 2.10 0.24 0.33 1.22 1.16 0.36 0.45 178.99%
P/EPS 59.72 4.52 5.39 14.81 60.32 -1.75 -5.59 -
EY 1.67 22.13 18.55 6.75 1.66 -57.10 -17.89 -
DY 0.00 3.18 2.65 0.00 0.00 3.68 0.00 -
P/NAPS 1.09 1.20 1.08 0.83 1.04 1.06 0.73 30.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 27/11/03 28/08/03 21/05/03 28/02/03 28/11/02 -
Price 0.92 1.10 1.10 1.25 0.75 0.81 1.00 -
P/RPS 2.24 0.24 0.27 1.35 1.15 0.30 0.48 178.99%
P/EPS 63.89 4.52 4.49 16.38 59.52 -1.49 -5.88 -
EY 1.57 22.13 22.26 6.10 1.68 -66.97 -17.00 -
DY 0.00 3.18 3.18 0.00 0.00 4.32 0.00 -
P/NAPS 1.16 1.20 0.90 0.92 1.03 0.90 0.76 32.53%

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