[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 101.59%
YoY- 109.11%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 472,241 330,750 211,553 122,925 435,523 306,595 198,093 78.17%
PBT -16,923 -11,800 -3,676 1,964 -13,393 -10,907 -3,362 192.84%
Tax -13,021 -6,639 -2,408 -1,689 -3,905 -3,522 -2,647 188.40%
NP -29,944 -18,439 -6,084 275 -17,298 -14,429 -6,009 190.89%
-
NP to SH -29,942 -18,437 -6,083 276 -17,315 -14,412 -5,998 191.23%
-
Tax Rate - - - 86.00% - - - -
Total Cost 502,185 349,189 217,637 122,650 452,821 321,024 204,102 81.95%
-
Net Worth 291,083 300,657 313,391 31,987 319,913 323,145 330,924 -8.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 291,083 300,657 313,391 31,987 319,913 323,145 330,924 -8.17%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 159,098 2.84%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -6.34% -5.57% -2.88% 0.22% -3.97% -4.71% -3.03% -
ROE -10.29% -6.13% -1.94% 0.86% -5.41% -4.46% -1.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 296.89 207.92 132.98 772.43 273.64 192.60 124.51 78.19%
EPS -18.82 -11.59 -3.82 0.17 -10.88 -9.05 -3.77 191.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.89 1.97 2.01 2.01 2.03 2.08 -8.16%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 214.38 150.15 96.04 55.80 197.71 139.18 89.93 78.16%
EPS -13.59 -8.37 -2.76 0.13 -7.86 -6.54 -2.72 191.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3214 1.3649 1.4227 0.1452 1.4523 1.467 1.5023 -8.17%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.50 0.54 0.62 0.545 0.50 0.65 0.56 -
P/RPS 0.17 0.26 0.47 0.07 0.18 0.34 0.45 -47.64%
P/EPS -2.66 -4.66 -16.21 31.42 -4.60 -7.18 -14.85 -68.12%
EY -37.65 -21.46 -6.17 3.18 -21.76 -13.93 -6.73 214.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.31 0.27 0.25 0.32 0.27 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 26/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.455 0.535 0.60 0.65 0.52 0.59 0.565 -
P/RPS 0.15 0.26 0.45 0.08 0.19 0.31 0.45 -51.82%
P/EPS -2.42 -4.62 -15.69 37.48 -4.78 -6.52 -14.99 -70.25%
EY -41.37 -21.66 -6.37 2.67 -20.92 -15.35 -6.67 236.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.32 0.26 0.29 0.27 -4.98%

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