[EPMB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -56.89%
YoY- -23.08%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 53,334 56,535 55,805 64,058 85,480 67,982 72,968 -18.81%
PBT 1,323 754 449 3,878 10,092 5,636 4,369 -54.80%
Tax -1,386 -383 34 -666 -1,145 -96 -142 354.82%
NP -63 371 483 3,212 8,947 5,540 4,227 -
-
NP to SH -461 96 36 3,212 7,451 4,492 3,009 -
-
Tax Rate 104.76% 50.80% -7.57% 17.17% 11.35% 1.70% 3.25% -
Total Cost 53,397 56,164 55,322 60,846 76,533 62,442 68,741 -15.45%
-
Net Worth 300,571 194,400 119,519 272,533 122,348 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 1,835 1,830 1,834 -
Div Payout % - - - - 24.63% 40.76% 60.98% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 300,571 194,400 119,519 272,533 122,348 0 0 -
NOSH 184,400 120,000 71,999 162,222 122,348 122,065 122,317 31.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.12% 0.66% 0.87% 5.01% 10.47% 8.15% 5.79% -
ROE -0.15% 0.05% 0.03% 1.18% 6.09% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.92 47.11 77.51 39.49 69.87 55.69 59.65 -38.20%
EPS -0.25 0.08 0.05 1.98 4.56 2.76 1.85 -
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 1.63 1.62 1.66 1.68 1.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,222
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.21 25.66 25.33 29.08 38.80 30.86 33.12 -18.80%
EPS -0.21 0.04 0.02 1.46 3.38 2.04 1.37 -
DPS 0.00 0.00 0.00 0.00 0.83 0.83 0.83 -
NAPS 1.3645 0.8825 0.5426 1.2372 0.5554 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.64 0.68 0.72 0.66 0.69 0.64 -
P/RPS 2.14 1.36 0.88 1.82 0.94 1.24 1.07 58.53%
P/EPS -248.00 800.00 1,360.00 36.36 10.84 18.75 26.02 -
EY -0.40 0.13 0.07 2.75 9.23 5.33 3.84 -
DY 0.00 0.00 0.00 0.00 2.27 2.17 2.34 -
P/NAPS 0.38 0.40 0.41 0.43 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 22/06/06 27/02/06 24/11/05 30/08/05 -
Price 0.60 0.62 0.67 0.69 0.69 0.67 0.69 -
P/RPS 2.07 1.32 0.86 1.75 0.99 1.20 1.16 46.96%
P/EPS -240.00 775.00 1,340.00 34.85 11.33 18.21 28.05 -
EY -0.42 0.13 0.07 2.87 8.83 5.49 3.57 -
DY 0.00 0.00 0.00 0.00 2.17 2.24 2.17 -
P/NAPS 0.37 0.38 0.40 0.41 0.69 0.00 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