[EPMB] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 65.5%
YoY- -1133.1%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 119,197 88,628 122,925 128,928 108,502 102,013 96,080 15.44%
PBT -8,124 -5,640 1,964 -2,486 -7,545 -1,454 -1,908 162.46%
Tax -4,231 -719 -1,689 -383 -875 -1,519 -1,128 141.21%
NP -12,355 -6,359 275 -2,869 -8,420 -2,973 -3,036 154.67%
-
NP to SH -12,354 -6,359 276 -2,903 -8,414 -2,967 -3,031 154.94%
-
Tax Rate - - 86.00% - - - - -
Total Cost 131,552 94,987 122,650 131,797 116,922 104,986 99,116 20.75%
-
Net Worth 300,657 313,391 31,987 319,913 323,145 331,793 335,005 -6.95%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 300,657 313,391 31,987 319,913 323,145 331,793 335,005 -6.95%
NOSH 165,960 165,960 165,960 165,960 165,960 159,516 159,526 2.66%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -10.37% -7.17% 0.22% -2.23% -7.76% -2.91% -3.16% -
ROE -4.11% -2.03% 0.86% -0.91% -2.60% -0.89% -0.90% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.93 55.71 772.43 81.00 68.16 63.95 60.23 15.65%
EPS -7.77 -4.00 0.17 -1.82 -5.29 -1.86 -1.90 155.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.97 2.01 2.01 2.03 2.08 2.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 54.11 40.23 55.80 58.53 49.26 46.31 43.62 15.43%
EPS -5.61 -2.89 0.13 -1.32 -3.82 -1.35 -1.38 154.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3649 1.4227 0.1452 1.4523 1.467 1.5062 1.5208 -6.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.54 0.62 0.545 0.50 0.65 0.56 0.64 -
P/RPS 0.72 1.11 0.07 0.62 0.95 0.88 1.06 -22.71%
P/EPS -6.95 -15.51 31.42 -27.41 -12.30 -30.11 -33.68 -65.04%
EY -14.38 -6.45 3.18 -3.65 -8.13 -3.32 -2.97 185.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.27 0.25 0.32 0.27 0.30 -2.23%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 28/02/17 25/11/16 26/08/16 27/05/16 -
Price 0.535 0.60 0.65 0.52 0.59 0.565 0.58 -
P/RPS 0.71 1.08 0.08 0.64 0.87 0.88 0.96 -18.20%
P/EPS -6.89 -15.01 37.48 -28.51 -11.16 -30.38 -30.53 -62.89%
EY -14.52 -6.66 2.67 -3.51 -8.96 -3.29 -3.28 169.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.32 0.26 0.29 0.27 0.28 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