[EPMB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -580.21%
YoY- -106.19%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 84,011 73,186 44,972 53,334 56,535 55,805 64,058 19.79%
PBT 3,233 3,432 -6,561 1,323 754 449 3,878 -11.41%
Tax -38 -3,396 444 -1,386 -383 34 -666 -85.15%
NP 3,195 36 -6,117 -63 371 483 3,212 -0.35%
-
NP to SH 2,989 -453 -5,898 -461 96 36 3,212 -4.67%
-
Tax Rate 1.18% 98.95% - 104.76% 50.80% -7.57% 17.17% -
Total Cost 80,816 73,150 51,089 53,397 56,164 55,322 60,846 20.80%
-
Net Worth 258,066 282,671 258,655 300,571 194,400 119,519 272,533 -3.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 258,066 282,671 258,655 300,571 194,400 119,519 272,533 -3.56%
NOSH 163,333 181,200 164,748 184,400 120,000 71,999 162,222 0.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.80% 0.05% -13.60% -0.12% 0.66% 0.87% 5.01% -
ROE 1.16% -0.16% -2.28% -0.15% 0.05% 0.03% 1.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.44 40.39 27.30 28.92 47.11 77.51 39.49 19.25%
EPS 1.83 -0.25 -3.58 -0.25 0.08 0.05 1.98 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.56 1.57 1.63 1.62 1.66 1.68 -4.00%
Adjusted Per Share Value based on latest NOSH - 184,400
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.14 33.22 20.42 24.21 25.66 25.33 29.08 19.79%
EPS 1.36 -0.21 -2.68 -0.21 0.04 0.02 1.46 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1715 1.2832 1.1742 1.3645 0.8825 0.5426 1.2372 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.54 0.54 0.52 0.62 0.64 0.68 0.72 -
P/RPS 1.05 1.34 1.90 2.14 1.36 0.88 1.82 -30.67%
P/EPS 29.51 -216.00 -14.53 -248.00 800.00 1,360.00 36.36 -12.98%
EY 3.39 -0.46 -6.88 -0.40 0.13 0.07 2.75 14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.33 0.38 0.40 0.41 0.43 -14.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 28/11/06 29/08/06 22/06/06 -
Price 0.50 0.57 0.49 0.60 0.62 0.67 0.69 -
P/RPS 0.97 1.41 1.80 2.07 1.32 0.86 1.75 -32.49%
P/EPS 27.32 -228.00 -13.69 -240.00 775.00 1,340.00 34.85 -14.96%
EY 3.66 -0.44 -7.31 -0.42 0.13 0.07 2.87 17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.31 0.37 0.38 0.40 0.41 -15.21%

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