[EPMB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 102.77%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 123,724 126,184 101,554 121,140 141,491 119,197 88,628 24.83%
PBT -6,269 686 -2,198 1,902 -5,123 -8,124 -5,640 7.28%
Tax 243 -3,171 -1,505 -1,583 -6,382 -4,231 -719 -
NP -6,026 -2,485 -3,703 319 -11,505 -12,355 -6,359 -3.51%
-
NP to SH -6,026 -2,485 -3,703 319 -11,505 -12,354 -6,359 -3.51%
-
Tax Rate - 462.24% - 83.23% - - - -
Total Cost 129,750 128,669 105,257 120,821 152,996 131,552 94,987 23.04%
-
Net Worth 278,005 284,522 287,750 291,012 291,083 300,657 313,391 -7.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 278,005 284,522 287,750 291,012 291,083 300,657 313,391 -7.65%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.87% -1.97% -3.65% 0.26% -8.13% -10.37% -7.17% -
ROE -2.17% -0.87% -1.29% 0.11% -3.95% -4.11% -2.03% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 77.88 79.39 63.88 76.18 88.95 74.93 55.71 24.94%
EPS -3.79 -1.56 -2.33 0.20 -7.23 -7.77 -4.00 -3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.79 1.81 1.83 1.83 1.89 1.97 -7.57%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.20 44.06 35.46 42.30 49.41 41.62 30.95 24.82%
EPS -2.10 -0.87 -1.29 0.11 -4.02 -4.31 -2.22 -3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9708 0.9936 1.0048 1.0162 1.0165 1.0499 1.0944 -7.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.46 0.45 0.46 0.43 0.50 0.54 0.62 -
P/RPS 0.59 0.57 0.72 0.56 0.56 0.72 1.11 -34.30%
P/EPS -12.13 -28.78 -19.75 214.36 -6.91 -6.95 -15.51 -15.07%
EY -8.25 -3.47 -5.06 0.47 -14.47 -14.38 -6.45 17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.23 0.27 0.29 0.31 -11.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 27/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 0.40 0.47 0.465 0.46 0.455 0.535 0.60 -
P/RPS 0.51 0.59 0.73 0.60 0.51 0.71 1.08 -39.27%
P/EPS -10.54 -30.06 -19.96 229.31 -6.29 -6.89 -15.01 -20.94%
EY -9.48 -3.33 -5.01 0.44 -15.90 -14.52 -6.66 26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.26 0.25 0.25 0.28 0.30 -16.19%

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