[EPMB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.51%
YoY- 1582.16%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 337,268 221,975 103,543 483,733 361,087 231,322 110,625 110.11%
PBT 4,653 2,800 1,122 4,256 7,588 4,508 1,646 99.79%
Tax 1 1 0 4,069 -50 -50 -20 -
NP 4,654 2,801 1,122 8,325 7,538 4,458 1,626 101.46%
-
NP to SH 4,560 2,742 1,027 7,559 6,966 4,109 1,508 108.96%
-
Tax Rate -0.02% -0.04% 0.00% -95.61% 0.66% 1.11% 1.22% -
Total Cost 332,614 219,174 102,421 475,408 353,549 226,864 108,999 110.24%
-
Net Worth 224,671 222,683 220,308 220,891 212,297 231,131 303,484 -18.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 224,671 222,683 220,308 220,891 212,297 231,131 303,484 -18.14%
NOSH 166,423 166,181 165,645 166,083 165,857 183,437 188,499 -7.96%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.38% 1.26% 1.08% 1.72% 2.09% 1.93% 1.47% -
ROE 2.03% 1.23% 0.47% 3.42% 3.28% 1.78% 0.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 202.66 133.57 62.51 291.26 217.71 126.10 58.69 128.28%
EPS 2.74 1.65 0.62 4.09 4.20 2.24 0.80 127.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.33 1.33 1.28 1.26 1.61 -11.06%
Adjusted Per Share Value based on latest NOSH - 165,357
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 117.77 77.51 36.16 168.92 126.09 80.78 38.63 110.10%
EPS 1.59 0.96 0.36 2.64 2.43 1.43 0.53 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7846 0.7776 0.7693 0.7714 0.7413 0.8071 1.0598 -18.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.46 0.25 0.14 0.18 0.38 0.42 0.45 -
P/RPS 0.23 0.19 0.22 0.06 0.17 0.33 0.77 -55.28%
P/EPS 16.79 15.15 22.58 3.95 9.05 18.75 56.25 -55.30%
EY 5.96 6.60 4.43 25.29 11.05 5.33 1.78 123.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.11 0.14 0.30 0.33 0.28 13.80%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 09/05/08 -
Price 0.45 0.31 0.18 0.15 0.31 0.39 0.45 -
P/RPS 0.22 0.23 0.29 0.05 0.14 0.31 0.77 -56.58%
P/EPS 16.42 18.79 29.03 3.30 7.38 17.41 56.25 -55.96%
EY 6.09 5.32 3.44 30.34 13.55 5.74 1.78 126.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.14 0.11 0.24 0.31 0.28 11.56%

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