[EPMB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.85%
YoY- -144.21%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 368,672 303,019 255,503 228,027 210,646 229,732 261,878 25.58%
PBT 11,960 3,753 1,427 -1,052 -4,035 6,405 15,174 -14.66%
Tax -3,454 -2,990 -4,376 -4,721 -1,291 -1,835 -1,594 67.37%
NP 8,506 763 -2,949 -5,773 -5,326 4,570 13,580 -26.77%
-
NP to SH 6,896 -510 -3,823 -6,716 -6,227 2,884 10,796 -25.81%
-
Tax Rate 28.88% 79.67% 306.66% - - 28.65% 10.50% -
Total Cost 360,166 302,256 258,452 233,800 215,972 225,162 248,298 28.11%
-
Net Worth 303,484 270,011 258,066 282,671 258,655 300,571 194,400 34.53%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - 1,835 -
Div Payout % - - - - - - 17.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 303,484 270,011 258,066 282,671 258,655 300,571 194,400 34.53%
NOSH 188,499 168,757 163,333 181,200 164,748 184,400 120,000 35.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.31% 0.25% -1.15% -2.53% -2.53% 1.99% 5.19% -
ROE 2.27% -0.19% -1.48% -2.38% -2.41% 0.96% 5.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 195.58 179.56 156.43 125.84 127.86 124.58 218.23 -7.03%
EPS 3.66 -0.30 -2.34 -3.71 -3.78 1.56 9.00 -45.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
NAPS 1.61 1.60 1.58 1.56 1.57 1.63 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 181,200
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 167.36 137.56 115.99 103.52 95.63 104.29 118.88 25.58%
EPS 3.13 -0.23 -1.74 -3.05 -2.83 1.31 4.90 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 1.3777 1.2258 1.1715 1.2832 1.1742 1.3645 0.8825 34.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.45 0.50 0.54 0.54 0.52 0.62 0.64 -
P/RPS 0.23 0.28 0.35 0.43 0.41 0.50 0.29 -14.30%
P/EPS 12.30 -165.45 -23.07 -14.57 -13.76 39.64 7.11 44.06%
EY 8.13 -0.60 -4.33 -6.86 -7.27 2.52 14.06 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.39 -
P/NAPS 0.28 0.31 0.34 0.35 0.33 0.38 0.40 -21.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 28/11/06 -
Price 0.45 0.49 0.50 0.57 0.49 0.60 0.62 -
P/RPS 0.23 0.27 0.32 0.45 0.38 0.48 0.28 -12.28%
P/EPS 12.30 -162.14 -21.36 -15.38 -12.96 38.36 6.89 47.10%
EY 8.13 -0.62 -4.68 -6.50 -7.71 2.61 14.51 -32.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.47 -
P/NAPS 0.28 0.31 0.32 0.37 0.31 0.37 0.38 -18.40%

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