[EPMB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -6.13%
YoY- 0.77%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 218,571 176,829 107,283 408,867 274,695 147,570 95,925 73.07%
PBT -9,333 -2,364 2,078 -13,367 -13,484 -13,249 -4,156 71.40%
Tax -1,592 -1,431 -892 -1,537 -796 -798 -1,269 16.30%
NP -10,925 -3,795 1,186 -14,904 -14,280 -14,047 -5,425 59.40%
-
NP to SH -10,925 -3,795 1,186 -15,156 -14,280 -14,047 -5,425 59.40%
-
Tax Rate - - 42.93% - - - - -
Total Cost 229,496 180,624 106,097 423,771 288,975 161,617 101,350 72.35%
-
Net Worth 245,367 249,107 248,341 246,759 248,381 248,574 256,604 -2.93%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 245,367 249,107 248,341 246,759 248,381 248,574 256,604 -2.93%
NOSH 172,794 165,960 165,960 165,960 165,960 165,960 165,960 2.72%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.00% -2.15% 1.11% -3.65% -5.20% -9.52% -5.66% -
ROE -4.45% -1.52% 0.48% -6.14% -5.75% -5.65% -2.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 126.49 107.19 67.82 258.48 173.63 93.21 60.56 63.32%
EPS -6.32 -2.30 0.75 -9.58 -9.03 -8.87 -3.42 50.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.51 1.57 1.56 1.57 1.57 1.62 -8.40%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 76.33 61.75 37.46 142.78 95.92 51.53 33.50 73.06%
EPS -3.82 -1.33 0.41 -5.29 -4.99 -4.91 -1.89 59.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8568 0.8699 0.8672 0.8617 0.8674 0.868 0.8961 -2.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.46 0.50 0.375 0.32 0.265 0.27 0.225 -
P/RPS 0.36 0.47 0.55 0.12 0.15 0.29 0.37 -1.80%
P/EPS -7.28 -21.74 50.01 -3.34 -2.94 -3.04 -6.57 7.07%
EY -13.74 -4.60 2.00 -29.94 -34.06 -32.86 -15.22 -6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.24 0.21 0.17 0.17 0.14 73.43%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 26/02/21 25/11/20 25/08/20 25/06/20 -
Price 0.925 0.49 0.435 0.405 0.285 0.31 0.325 -
P/RPS 0.73 0.46 0.64 0.16 0.16 0.33 0.54 22.23%
P/EPS -14.63 -21.30 58.02 -4.23 -3.16 -3.49 -9.49 33.41%
EY -6.84 -4.69 1.72 -23.66 -31.67 -28.62 -10.54 -25.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.32 0.28 0.26 0.18 0.20 0.20 119.25%

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