[EPMB] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 227.21%
YoY- -41.96%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 199,636 158,382 137,863 152,122 186,732 123,869 107,626 50.79%
PBT 11,155 1,161 13,498 3,629 -435 -172 -1,597 -
Tax -8,212 -753 -176 -81 2,735 -388 -130 1474.19%
NP 2,943 408 13,322 3,548 2,300 -560 -1,727 -
-
NP to SH 1,335 408 13,322 3,548 2,300 -560 -1,727 -
-
Tax Rate 73.62% 64.86% 1.30% 2.23% - - - -
Total Cost 196,693 157,974 124,541 148,574 184,432 124,429 109,353 47.74%
-
Net Worth 301,787 301,568 301,130 286,916 283,316 280,977 260,779 10.19%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 301,787 301,568 301,130 286,916 283,316 280,977 260,779 10.19%
NOSH 220,282 220,282 220,282 220,282 220,282 218,782 197,560 7.50%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.47% 0.26% 9.66% 2.33% 1.23% -0.45% -1.60% -
ROE 0.44% 0.14% 4.42% 1.24% 0.81% -0.20% -0.66% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 90.63 71.95 64.09 72.64 91.61 60.84 54.48 40.26%
EPS 0.61 0.19 6.19 1.69 1.13 -0.28 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.40 1.37 1.39 1.38 1.32 2.50%
Adjusted Per Share Value based on latest NOSH - 220,282
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 90.63 71.90 62.58 69.06 84.77 56.23 48.86 50.79%
EPS 0.61 0.19 6.05 1.61 1.04 -0.25 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.369 1.367 1.3025 1.2861 1.2755 1.1838 10.19%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.755 0.845 0.755 0.89 0.995 1.13 1.03 -
P/RPS 0.83 1.17 1.18 1.23 1.09 1.86 1.89 -42.13%
P/EPS 124.58 455.89 12.19 52.53 88.18 -410.85 -117.83 -
EY 0.80 0.22 8.20 1.90 1.13 -0.24 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.54 0.65 0.72 0.82 0.78 -20.72%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 25/08/23 30/05/23 28/02/23 29/11/22 26/08/22 -
Price 0.675 0.78 0.935 0.47 0.945 1.01 1.08 -
P/RPS 0.74 1.08 1.46 0.65 1.03 1.66 1.98 -48.02%
P/EPS 111.38 420.82 15.10 27.74 83.75 -367.22 -123.55 -
EY 0.90 0.24 6.62 3.60 1.19 -0.27 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.67 0.34 0.68 0.73 0.82 -28.98%

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