[EPMB] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 101.69%
YoY- -68.03%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 139,269 124,805 108,607 111,969 123,724 126,184 101,554 23.36%
PBT -6,879 -984 -5,796 1,413 -6,269 686 -2,198 113.51%
Tax 2,665 -2,421 -1,961 -1,311 243 -3,171 -1,505 -
NP -4,214 -3,405 -7,757 102 -6,026 -2,485 -3,703 8.97%
-
NP to SH -4,214 -3,405 -7,757 102 -6,026 -2,485 -3,703 8.97%
-
Tax Rate - - - 92.78% - 462.24% - -
Total Cost 143,483 128,210 116,364 111,867 129,750 128,669 105,257 22.87%
-
Net Worth 263,070 266,402 269,739 277,943 278,005 284,522 287,750 -5.78%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 263,070 266,402 269,739 277,943 278,005 284,522 287,750 -5.78%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.03% -2.73% -7.14% 0.09% -4.87% -1.97% -3.65% -
ROE -1.60% -1.28% -2.88% 0.04% -2.17% -0.87% -1.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 87.88 78.71 68.45 70.50 77.88 79.39 63.88 23.62%
EPS -2.66 -2.15 -4.89 0.06 -3.79 -1.56 -2.33 9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.68 1.70 1.75 1.75 1.79 1.81 -5.58%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.63 43.58 37.93 39.10 43.20 44.06 35.46 23.36%
EPS -1.47 -1.19 -2.71 0.04 -2.10 -0.87 -1.29 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9186 0.9303 0.9419 0.9706 0.9708 0.9936 1.0048 -5.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.325 0.37 0.35 0.35 0.46 0.45 0.46 -
P/RPS 0.37 0.47 0.51 0.50 0.59 0.57 0.72 -35.76%
P/EPS -12.22 -17.23 -7.16 544.99 -12.13 -28.78 -19.75 -27.32%
EY -8.18 -5.80 -13.97 0.18 -8.25 -3.47 -5.06 37.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.21 0.20 0.26 0.25 0.25 -13.78%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 23/11/18 27/08/18 -
Price 0.35 0.37 0.35 0.325 0.40 0.47 0.465 -
P/RPS 0.40 0.47 0.51 0.46 0.51 0.59 0.73 -32.96%
P/EPS -13.16 -17.23 -7.16 506.06 -10.54 -30.06 -19.96 -24.19%
EY -7.60 -5.80 -13.97 0.20 -9.48 -3.33 -5.01 31.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.19 0.23 0.26 0.26 -13.23%

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