[EPMB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 305.89%
YoY- -27.44%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 74,290 239,149 172,060 101,626 43,973 225,322 168,782 -42.10%
PBT 5,483 23,804 15,408 8,300 2,150 24,598 17,390 -53.64%
Tax -1,307 -5,605 -3,197 -2,029 -605 -12,840 -7,205 -67.92%
NP 4,176 18,199 12,211 6,271 1,545 11,758 10,185 -44.77%
-
NP to SH 4,176 18,199 12,211 6,271 1,545 11,758 10,185 -44.77%
-
Tax Rate 23.84% 23.55% 20.75% 24.45% 28.14% 52.20% 41.43% -
Total Cost 70,114 220,950 159,849 95,355 42,428 213,564 158,597 -41.93%
-
Net Worth 107,139 100,527 93,492 92,779 84,760 44,441 50,779 64.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,777 1,710 - - 1,690 1,455 -
Div Payout % - 31.75% 14.01% - - 14.38% 14.29% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 107,139 100,527 93,492 92,779 84,760 44,441 50,779 64.42%
NOSH 121,749 115,549 114,014 111,782 107,291 48,305 41,588 104.50%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.62% 7.61% 7.10% 6.17% 3.51% 5.22% 6.03% -
ROE 3.90% 18.10% 13.06% 6.76% 1.82% 26.46% 20.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 61.02 206.97 150.91 90.91 40.98 466.45 405.84 -71.69%
EPS 3.43 15.75 10.71 5.61 1.44 24.30 24.49 -72.99%
DPS 0.00 5.00 1.50 0.00 0.00 3.50 3.50 -
NAPS 0.88 0.87 0.82 0.83 0.79 0.92 1.221 -19.59%
Adjusted Per Share Value based on latest NOSH - 116,403
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 33.72 108.56 78.11 46.13 19.96 102.29 76.62 -42.11%
EPS 1.90 8.26 5.54 2.85 0.70 5.34 4.62 -44.66%
DPS 0.00 2.62 0.78 0.00 0.00 0.77 0.66 -
NAPS 0.4864 0.4564 0.4244 0.4212 0.3848 0.2017 0.2305 64.44%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.75 0.78 0.80 0.98 0.86 1.10 1.32 -
P/RPS 1.23 0.38 0.53 1.08 2.10 0.24 0.33 140.20%
P/EPS 21.87 4.95 7.47 17.47 59.72 4.52 5.39 154.17%
EY 4.57 20.19 13.39 5.72 1.67 22.13 18.55 -60.66%
DY 0.00 6.41 1.87 0.00 0.00 3.18 2.65 -
P/NAPS 0.85 0.90 0.98 1.18 1.09 1.20 1.08 -14.74%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 28/04/05 25/02/05 08/11/04 18/08/04 27/05/04 27/02/04 27/11/03 -
Price 0.71 0.81 0.71 0.92 0.92 1.10 1.10 -
P/RPS 1.16 0.39 0.47 1.01 2.24 0.24 0.27 164.04%
P/EPS 20.70 5.14 6.63 16.40 63.89 4.52 4.49 176.74%
EY 4.83 19.44 15.08 6.10 1.57 22.13 22.26 -63.85%
DY 0.00 6.17 2.11 0.00 0.00 3.18 3.18 -
P/NAPS 0.81 0.93 0.87 1.11 1.16 1.20 0.90 -6.77%

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