[EPMB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.68%
YoY- -295.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 110,625 303,019 202,169 118,158 44,972 228,777 175,443 -26.44%
PBT 1,646 388 -3,261 -1,561 -6,561 6,399 5,082 -52.80%
Tax -20 375 375 -4,520 444 -1,836 -450 -87.42%
NP 1,626 763 -2,886 -6,081 -6,117 4,563 4,632 -50.20%
-
NP to SH 1,508 -510 -3,362 -6,351 -5,898 2,877 3,344 -41.16%
-
Tax Rate 1.22% -96.65% - - - 28.69% 8.85% -
Total Cost 108,999 302,256 205,055 124,239 51,089 224,214 170,811 -25.85%
-
Net Worth 303,484 407,999 268,280 258,683 258,655 252,124 255,532 12.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 303,484 407,999 268,280 258,683 258,655 252,124 255,532 12.13%
NOSH 188,499 254,999 169,797 165,822 164,748 154,677 157,735 12.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.47% 0.25% -1.43% -5.15% -13.60% 1.99% 2.64% -
ROE 0.50% -0.13% -1.25% -2.46% -2.28% 1.14% 1.31% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 58.69 118.83 119.06 71.26 27.30 147.91 111.23 -34.67%
EPS 0.80 -0.20 -1.98 -3.83 -3.58 1.86 2.12 -47.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.58 1.56 1.57 1.63 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 181,200
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.22 137.56 91.78 53.64 20.42 103.86 79.64 -26.44%
EPS 0.68 -0.23 -1.53 -2.88 -2.68 1.31 1.52 -41.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3777 1.8522 1.2179 1.1743 1.1742 1.1445 1.16 12.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.45 0.50 0.54 0.54 0.52 0.62 0.64 -
P/RPS 0.77 0.42 0.45 0.76 1.90 0.42 0.58 20.77%
P/EPS 56.25 -250.00 -27.27 -14.10 -14.53 33.33 30.19 51.35%
EY 1.78 -0.40 -3.67 -7.09 -6.88 3.00 3.31 -33.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.35 0.33 0.38 0.40 -21.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 28/11/06 -
Price 0.45 0.49 0.50 0.57 0.49 0.60 0.62 -
P/RPS 0.77 0.41 0.42 0.80 1.80 0.41 0.56 23.62%
P/EPS 56.25 -245.00 -25.25 -14.88 -13.69 32.26 29.25 54.58%
EY 1.78 -0.41 -3.96 -6.72 -7.31 3.10 3.42 -35.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.32 0.37 0.31 0.37 0.38 -18.40%

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