[EPMB] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -47.12%
YoY- 125.57%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 122,642 129,764 120,698 110,625 100,850 84,011 73,186 40.86%
PBT 1,064 3,080 2,862 1,646 3,649 3,233 3,432 -54.03%
Tax 518 0 -30 -20 0 -38 -3,396 -
NP 1,582 3,080 2,832 1,626 3,649 3,195 36 1131.09%
-
NP to SH 1,389 2,856 2,602 1,508 2,852 2,989 -453 -
-
Tax Rate -48.68% 0.00% 1.05% 1.22% 0.00% 1.18% 98.95% -
Total Cost 121,060 126,684 117,866 108,999 97,201 80,816 73,150 39.69%
-
Net Worth 213,310 212,539 223,028 303,484 270,011 258,066 282,671 -17.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 213,310 212,539 223,028 303,484 270,011 258,066 282,671 -17.04%
NOSH 165,357 166,046 177,006 188,499 168,757 163,333 181,200 -5.89%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.29% 2.37% 2.35% 1.47% 3.62% 3.80% 0.05% -
ROE 0.65% 1.34% 1.17% 0.50% 1.06% 1.16% -0.16% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.17 78.15 68.19 58.69 59.76 51.44 40.39 49.68%
EPS 0.84 1.72 1.47 0.80 1.69 1.83 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.26 1.61 1.60 1.58 1.56 -11.84%
Adjusted Per Share Value based on latest NOSH - 188,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 55.67 58.91 54.79 50.22 45.78 38.14 33.22 40.86%
EPS 0.63 1.30 1.18 0.68 1.29 1.36 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9683 0.9648 1.0125 1.3777 1.2258 1.1715 1.2832 -17.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.18 0.38 0.42 0.45 0.50 0.54 0.54 -
P/RPS 0.24 0.49 0.62 0.77 0.84 1.05 1.34 -68.06%
P/EPS 21.43 22.09 28.57 56.25 29.59 29.51 -216.00 -
EY 4.67 4.53 3.50 1.78 3.38 3.39 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.30 0.33 0.28 0.31 0.34 0.35 -45.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 09/05/08 28/02/08 30/11/07 30/08/07 -
Price 0.15 0.31 0.39 0.45 0.49 0.50 0.57 -
P/RPS 0.20 0.40 0.57 0.77 0.82 0.97 1.41 -72.64%
P/EPS 17.86 18.02 26.53 56.25 28.99 27.32 -228.00 -
EY 5.60 5.55 3.77 1.78 3.45 3.66 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.24 0.31 0.28 0.31 0.32 0.37 -52.63%

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