[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -73.43%
YoY- 68.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 220,576 111,969 472,602 348,878 222,694 121,140 472,241 -39.88%
PBT -4,383 1,413 -5,879 390 -296 1,902 -16,923 -59.46%
Tax -3,272 -1,311 -6,016 -6,259 -3,088 -1,583 -13,021 -60.27%
NP -7,655 102 -11,895 -5,869 -3,384 319 -29,944 -59.82%
-
NP to SH -7,655 102 -11,895 -5,869 -3,384 319 -29,942 -59.81%
-
Tax Rate - 92.78% - 1,604.87% - 83.23% - -
Total Cost 228,231 111,867 484,497 354,747 226,078 120,821 502,185 -40.97%
-
Net Worth 269,739 277,943 278,005 284,522 287,750 291,012 291,083 -4.96%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 269,739 277,943 278,005 284,522 287,750 291,012 291,083 -4.96%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.47% 0.09% -2.52% -1.68% -1.52% 0.26% -6.34% -
ROE -2.84% 0.04% -4.28% -2.06% -1.18% 0.11% -10.29% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 139.02 70.50 297.50 219.49 140.08 76.18 296.89 -39.78%
EPS -4.82 0.06 -7.49 -3.69 -2.13 0.20 -18.82 -59.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.75 1.75 1.79 1.81 1.83 1.83 -4.80%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 100.13 50.83 214.54 158.38 101.09 54.99 214.38 -39.88%
EPS -3.48 0.05 -5.40 -2.66 -1.54 0.14 -13.59 -59.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2245 1.2618 1.262 1.2916 1.3063 1.3211 1.3214 -4.96%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.35 0.35 0.46 0.45 0.46 0.43 0.50 -
P/RPS 0.25 0.50 0.15 0.21 0.33 0.56 0.17 29.40%
P/EPS -7.25 544.99 -6.14 -12.19 -21.61 214.36 -2.66 95.47%
EY -13.78 0.18 -16.28 -8.21 -4.63 0.47 -37.65 -48.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.26 0.25 0.25 0.23 0.27 -15.46%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 28/02/19 23/11/18 27/08/18 25/05/18 27/02/18 -
Price 0.35 0.325 0.40 0.47 0.465 0.46 0.455 -
P/RPS 0.25 0.46 0.13 0.21 0.33 0.60 0.15 40.70%
P/EPS -7.25 506.06 -5.34 -12.73 -21.85 229.31 -2.42 108.23%
EY -13.78 0.20 -18.72 -7.86 -4.58 0.44 -41.37 -52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.23 0.26 0.26 0.25 0.25 -11.00%

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