[EPMB] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.54%
YoY- -133.25%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 134,178 106,960 105,494 106,137 103,217 96,740 94,184 26.69%
PBT -9,943 -17,231 -20,094 -12,032 -12,724 -12,439 -10,665 -4.57%
Tax -3,446 -1,613 -1,763 -1,751 -2,183 347 1,062 -
NP -13,389 -18,844 -21,857 -13,783 -14,907 -12,092 -9,603 24.87%
-
NP to SH -13,389 -18,844 -21,857 -13,783 -14,907 -13,847 -11,906 8.16%
-
Tax Rate - - - - - - - -
Total Cost 147,567 125,804 127,351 119,920 118,124 108,832 103,787 26.52%
-
Net Worth 106,942 30,358 41,493 52,223 52,631 55,444 57,844 50.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,805 2,805 2,805 2,791 1,396 1,396 1,396 59.43%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 106,942 30,358 41,493 52,223 52,631 55,444 57,844 50.80%
NOSH 78,634 41,587 40,285 39,865 39,872 39,887 39,892 57.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -9.98% -17.62% -20.72% -12.99% -14.44% -12.50% -10.20% -
ROE -12.52% -62.07% -52.68% -26.39% -28.32% -24.97% -20.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 170.64 257.19 261.87 266.24 258.87 242.53 236.09 -19.50%
EPS -17.03 -45.31 -54.26 -34.57 -37.39 -34.71 -29.85 -31.28%
DPS 3.57 6.75 7.00 7.00 3.50 3.50 3.50 1.33%
NAPS 1.36 0.73 1.03 1.31 1.32 1.39 1.45 -4.19%
Adjusted Per Share Value based on latest NOSH - 39,865
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 60.91 48.56 47.89 48.18 46.86 43.92 42.76 26.68%
EPS -6.08 -8.55 -9.92 -6.26 -6.77 -6.29 -5.40 8.25%
DPS 1.27 1.27 1.27 1.27 0.63 0.63 0.63 59.78%
NAPS 0.4855 0.1378 0.1884 0.2371 0.2389 0.2517 0.2626 50.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.13 0.76 0.95 0.95 1.16 1.53 1.90 -
P/RPS 0.66 0.30 0.36 0.36 0.45 0.63 0.80 -12.06%
P/EPS -6.64 -1.68 -1.75 -2.75 -3.10 -4.41 -6.37 2.81%
EY -15.07 -59.62 -57.11 -36.39 -32.23 -22.69 -15.71 -2.74%
DY 3.16 8.88 7.37 7.37 3.02 2.29 1.84 43.55%
P/NAPS 0.83 1.04 0.92 0.73 0.88 1.10 1.31 -26.29%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/05/03 28/02/03 28/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.25 0.75 0.81 1.00 1.10 1.50 1.40 -
P/RPS 0.73 0.29 0.31 0.38 0.42 0.62 0.59 15.29%
P/EPS -7.34 -1.66 -1.49 -2.89 -2.94 -4.32 -4.69 34.90%
EY -13.62 -60.42 -66.98 -34.57 -33.99 -23.14 -21.32 -25.88%
DY 2.85 8.99 8.64 7.00 3.18 2.33 2.50 9.15%
P/NAPS 0.92 1.03 0.79 0.76 0.83 1.08 0.97 -3.47%

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