[EPMB] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -77.4%
YoY- -88.9%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 96,080 133,091 114,905 119,490 134,815 132,239 125,972 -16.50%
PBT -1,908 3,356 1,935 1,842 4,005 9,564 5,540 -
Tax -1,128 -3,153 -1,442 -1,467 -1,510 -2,897 -1,951 -30.57%
NP -3,036 203 493 375 2,495 6,667 3,589 -
-
NP to SH -3,031 281 595 568 2,513 6,685 3,607 -
-
Tax Rate - 93.95% 74.52% 79.64% 37.70% 30.29% 35.22% -
Total Cost 99,116 132,888 114,412 119,115 132,320 125,572 122,383 -13.10%
-
Net Worth 335,005 330,955 340,918 334,488 340,368 339,025 335,163 -0.03%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 780 804 - - 1,591 1,596 -
Div Payout % - 277.78% 135.14% - - 23.81% 44.25% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 335,005 330,955 340,918 334,488 340,368 339,025 335,163 -0.03%
NOSH 159,526 156,111 160,810 157,777 159,050 159,166 159,601 -0.03%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -3.16% 0.15% 0.43% 0.31% 1.85% 5.04% 2.85% -
ROE -0.90% 0.08% 0.17% 0.17% 0.74% 1.97% 1.08% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.23 85.25 71.45 75.73 84.76 83.08 78.93 -16.48%
EPS -1.90 0.18 0.37 0.36 1.58 4.20 2.26 -
DPS 0.00 0.50 0.50 0.00 0.00 1.00 1.00 -
NAPS 2.10 2.12 2.12 2.12 2.14 2.13 2.10 0.00%
Adjusted Per Share Value based on latest NOSH - 157,777
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.55 46.48 40.12 41.73 47.08 46.18 43.99 -16.51%
EPS -1.06 0.10 0.21 0.20 0.88 2.33 1.26 -
DPS 0.00 0.27 0.28 0.00 0.00 0.56 0.56 -
NAPS 1.1698 1.1557 1.1905 1.168 1.1886 1.1839 1.1704 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.64 0.705 0.685 0.79 0.805 0.77 0.88 -
P/RPS 1.06 0.83 0.96 1.04 0.95 0.93 1.11 -3.02%
P/EPS -33.68 391.67 185.14 219.44 50.95 18.33 38.94 -
EY -2.97 0.26 0.54 0.46 1.96 5.45 2.57 -
DY 0.00 0.71 0.73 0.00 0.00 1.30 1.14 -
P/NAPS 0.30 0.33 0.32 0.37 0.38 0.36 0.42 -20.07%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 26/11/15 25/08/15 24/04/15 25/02/15 25/11/14 -
Price 0.58 0.71 0.715 0.70 0.83 0.765 0.92 -
P/RPS 0.96 0.83 1.00 0.92 0.98 0.92 1.17 -12.34%
P/EPS -30.53 394.44 193.24 194.44 52.53 18.21 40.71 -
EY -3.28 0.25 0.52 0.51 1.90 5.49 2.46 -
DY 0.00 0.70 0.70 0.00 0.00 1.31 1.09 -
P/NAPS 0.28 0.33 0.34 0.33 0.39 0.36 0.44 -25.99%

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