[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 64.48%
YoY- -5418.63%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 408,867 274,695 147,570 95,925 484,650 345,381 220,576 50.61%
PBT -13,367 -13,484 -13,249 -4,156 -12,246 -5,367 -4,383 109.59%
Tax -1,537 -796 -798 -1,269 -3,028 -5,693 -3,272 -39.43%
NP -14,904 -14,280 -14,047 -5,425 -15,274 -11,060 -7,655 55.60%
-
NP to SH -15,156 -14,280 -14,047 -5,425 -15,274 -11,060 -7,655 57.34%
-
Tax Rate - - - - - - - -
Total Cost 423,771 288,975 161,617 101,350 499,924 356,441 228,231 50.78%
-
Net Worth 246,759 248,381 248,574 256,604 263,070 266,402 269,739 -5.73%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 246,759 248,381 248,574 256,604 263,070 266,402 269,739 -5.73%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -3.65% -5.20% -9.52% -5.66% -3.15% -3.20% -3.47% -
ROE -6.14% -5.75% -5.65% -2.11% -5.81% -4.15% -2.84% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 258.48 173.63 93.21 60.56 305.82 217.81 139.02 50.92%
EPS -9.58 -9.03 -8.87 -3.42 -9.64 -6.97 -4.82 57.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.57 1.57 1.62 1.66 1.68 1.70 -5.54%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 185.61 124.70 66.99 43.55 220.01 156.79 100.13 50.61%
EPS -6.88 -6.48 -6.38 -2.46 -6.93 -5.02 -3.48 57.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1202 1.1276 1.1284 1.1649 1.1942 1.2094 1.2245 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.32 0.265 0.27 0.225 0.325 0.37 0.35 -
P/RPS 0.12 0.15 0.29 0.37 0.11 0.17 0.25 -38.55%
P/EPS -3.34 -2.94 -3.04 -6.57 -3.37 -5.30 -7.25 -40.21%
EY -29.94 -34.06 -32.86 -15.22 -29.66 -18.85 -13.78 67.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.17 0.14 0.20 0.22 0.21 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 25/08/20 25/06/20 28/02/20 28/11/19 29/08/19 -
Price 0.405 0.285 0.31 0.325 0.35 0.37 0.35 -
P/RPS 0.16 0.16 0.33 0.54 0.11 0.17 0.25 -25.63%
P/EPS -4.23 -3.16 -3.49 -9.49 -3.63 -5.30 -7.25 -30.06%
EY -23.66 -31.67 -28.62 -10.54 -27.54 -18.85 -13.78 43.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.20 0.20 0.21 0.22 0.21 15.22%

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