[EPMB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.08%
YoY- -135.41%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 416,184 368,672 303,019 255,503 228,027 210,646 229,732 48.66%
PBT 11,390 11,960 3,753 1,427 -1,052 -4,035 6,405 46.83%
Tax -88 -3,454 -2,990 -4,376 -4,721 -1,291 -1,835 -86.82%
NP 11,302 8,506 763 -2,949 -5,773 -5,326 4,570 82.97%
-
NP to SH 9,951 6,896 -510 -3,823 -6,716 -6,227 2,884 128.51%
-
Tax Rate 0.77% 28.88% 79.67% 306.66% - - 28.65% -
Total Cost 404,882 360,166 302,256 258,452 233,800 215,972 225,162 47.92%
-
Net Worth 223,028 303,484 270,011 258,066 282,671 258,655 300,571 -18.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 223,028 303,484 270,011 258,066 282,671 258,655 300,571 -18.05%
NOSH 177,006 188,499 168,757 163,333 181,200 164,748 184,400 -2.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.72% 2.31% 0.25% -1.15% -2.53% -2.53% 1.99% -
ROE 4.46% 2.27% -0.19% -1.48% -2.38% -2.41% 0.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 235.12 195.58 179.56 156.43 125.84 127.86 124.58 52.77%
EPS 5.62 3.66 -0.30 -2.34 -3.71 -3.78 1.56 135.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.61 1.60 1.58 1.56 1.57 1.63 -15.78%
Adjusted Per Share Value based on latest NOSH - 163,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 188.93 167.36 137.56 115.99 103.52 95.63 104.29 48.66%
EPS 4.52 3.13 -0.23 -1.74 -3.05 -2.83 1.31 128.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0125 1.3777 1.2258 1.1715 1.2832 1.1742 1.3645 -18.05%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.45 0.50 0.54 0.54 0.52 0.62 -
P/RPS 0.18 0.23 0.28 0.35 0.43 0.41 0.50 -49.42%
P/EPS 7.47 12.30 -165.45 -23.07 -14.57 -13.76 39.64 -67.16%
EY 13.39 8.13 -0.60 -4.33 -6.86 -7.27 2.52 204.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.31 0.34 0.35 0.33 0.38 -8.98%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 09/05/08 28/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.39 0.45 0.49 0.50 0.57 0.49 0.60 -
P/RPS 0.17 0.23 0.27 0.32 0.45 0.38 0.48 -49.97%
P/EPS 6.94 12.30 -162.14 -21.36 -15.38 -12.96 38.36 -68.04%
EY 14.41 8.13 -0.62 -4.68 -6.50 -7.71 2.61 212.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.31 0.32 0.37 0.31 0.37 -11.13%

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