[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 101.07%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 472,602 348,878 222,694 121,140 472,241 330,750 211,553 70.64%
PBT -5,879 390 -296 1,902 -16,923 -11,800 -3,676 36.64%
Tax -6,016 -6,259 -3,088 -1,583 -13,021 -6,639 -2,408 83.81%
NP -11,895 -5,869 -3,384 319 -29,944 -18,439 -6,084 56.16%
-
NP to SH -11,895 -5,869 -3,384 319 -29,942 -18,437 -6,083 56.18%
-
Tax Rate - 1,604.87% - 83.23% - - - -
Total Cost 484,497 354,747 226,078 120,821 502,185 349,189 217,637 70.24%
-
Net Worth 278,005 284,522 287,750 291,012 291,083 300,657 313,391 -7.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 278,005 284,522 287,750 291,012 291,083 300,657 313,391 -7.65%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.52% -1.68% -1.52% 0.26% -6.34% -5.57% -2.88% -
ROE -4.28% -2.06% -1.18% 0.11% -10.29% -6.13% -1.94% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 297.50 219.49 140.08 76.18 296.89 207.92 132.98 70.80%
EPS -7.49 -3.69 -2.13 0.20 -18.82 -11.59 -3.82 56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.79 1.81 1.83 1.83 1.89 1.97 -7.57%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 165.03 121.83 77.77 42.30 164.91 115.50 73.87 70.64%
EPS -4.15 -2.05 -1.18 0.11 -10.46 -6.44 -2.12 56.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9708 0.9936 1.0048 1.0162 1.0165 1.0499 1.0944 -7.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.46 0.45 0.46 0.43 0.50 0.54 0.62 -
P/RPS 0.15 0.21 0.33 0.56 0.17 0.26 0.47 -53.20%
P/EPS -6.14 -12.19 -21.61 214.36 -2.66 -4.66 -16.21 -47.55%
EY -16.28 -8.21 -4.63 0.47 -37.65 -21.46 -6.17 90.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.23 0.27 0.29 0.31 -11.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 27/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 0.40 0.47 0.465 0.46 0.455 0.535 0.60 -
P/RPS 0.13 0.21 0.33 0.60 0.15 0.26 0.45 -56.20%
P/EPS -5.34 -12.73 -21.85 229.31 -2.42 -4.62 -15.69 -51.15%
EY -18.72 -7.86 -4.58 0.44 -41.37 -21.66 -6.37 104.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.25 0.25 0.28 0.30 -16.19%

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