[EPMB] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -94.28%
YoY- -46.83%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 101,554 121,140 141,491 119,197 88,628 122,925 128,928 -14.74%
PBT -2,198 1,902 -5,123 -8,124 -5,640 1,964 -2,486 -7.90%
Tax -1,505 -1,583 -6,382 -4,231 -719 -1,689 -383 149.63%
NP -3,703 319 -11,505 -12,355 -6,359 275 -2,869 18.60%
-
NP to SH -3,703 319 -11,505 -12,354 -6,359 276 -2,903 17.66%
-
Tax Rate - 83.23% - - - 86.00% - -
Total Cost 105,257 120,821 152,996 131,552 94,987 122,650 131,797 -13.95%
-
Net Worth 287,750 291,012 291,083 300,657 313,391 31,987 319,913 -6.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 287,750 291,012 291,083 300,657 313,391 31,987 319,913 -6.83%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -3.65% 0.26% -8.13% -10.37% -7.17% 0.22% -2.23% -
ROE -1.29% 0.11% -3.95% -4.11% -2.03% 0.86% -0.91% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 63.88 76.18 88.95 74.93 55.71 772.43 81.00 -14.67%
EPS -2.33 0.20 -7.23 -7.77 -4.00 0.17 -1.82 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.83 1.89 1.97 2.01 2.01 -6.76%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.46 42.30 49.41 41.62 30.95 42.93 45.02 -14.74%
EPS -1.29 0.11 -4.02 -4.31 -2.22 0.10 -1.01 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0048 1.0162 1.0165 1.0499 1.0944 0.1117 1.1171 -6.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.46 0.43 0.50 0.54 0.62 0.545 0.50 -
P/RPS 0.72 0.56 0.56 0.72 1.11 0.07 0.62 10.51%
P/EPS -19.75 214.36 -6.91 -6.95 -15.51 31.42 -27.41 -19.67%
EY -5.06 0.47 -14.47 -14.38 -6.45 3.18 -3.65 24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.27 0.29 0.31 0.27 0.25 0.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 27/02/18 24/11/17 25/08/17 26/05/17 28/02/17 -
Price 0.465 0.46 0.455 0.535 0.60 0.65 0.52 -
P/RPS 0.73 0.60 0.51 0.71 1.08 0.08 0.64 9.19%
P/EPS -19.96 229.31 -6.29 -6.89 -15.01 37.48 -28.51 -21.20%
EY -5.01 0.44 -15.90 -14.52 -6.66 2.67 -3.51 26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.28 0.30 0.32 0.26 0.00%

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