[EPMB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -73.29%
YoY- -84.92%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 255,503 228,027 210,646 229,732 261,878 273,325 290,488 -8.19%
PBT 1,427 -1,052 -4,035 6,405 15,174 20,056 23,976 -84.72%
Tax -4,376 -4,721 -1,291 -1,835 -1,594 -1,307 -1,483 105.59%
NP -2,949 -5,773 -5,326 4,570 13,580 18,749 22,493 -
-
NP to SH -3,823 -6,716 -6,227 2,884 10,796 15,192 18,165 -
-
Tax Rate 306.66% - - 28.65% 10.50% 6.52% 6.19% -
Total Cost 258,452 233,800 215,972 225,162 248,298 254,576 267,995 -2.38%
-
Net Worth 258,066 282,671 258,655 300,571 194,400 119,519 272,533 -3.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 1,835 3,666 5,500 -
Div Payout % - - - - 17.00% 24.13% 30.28% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 258,066 282,671 258,655 300,571 194,400 119,519 272,533 -3.56%
NOSH 163,333 181,200 164,748 184,400 120,000 71,999 162,222 0.45%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.15% -2.53% -2.53% 1.99% 5.19% 6.86% 7.74% -
ROE -1.48% -2.38% -2.41% 0.96% 5.55% 12.71% 6.67% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 156.43 125.84 127.86 124.58 218.23 379.62 179.07 -8.60%
EPS -2.34 -3.71 -3.78 1.56 9.00 21.10 11.20 -
DPS 0.00 0.00 0.00 0.00 1.53 5.09 3.39 -
NAPS 1.58 1.56 1.57 1.63 1.62 1.66 1.68 -4.00%
Adjusted Per Share Value based on latest NOSH - 184,400
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 115.99 103.52 95.63 104.29 118.88 124.08 131.87 -8.19%
EPS -1.74 -3.05 -2.83 1.31 4.90 6.90 8.25 -
DPS 0.00 0.00 0.00 0.00 0.83 1.66 2.50 -
NAPS 1.1715 1.2832 1.1742 1.3645 0.8825 0.5426 1.2372 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.54 0.54 0.52 0.62 0.64 0.68 0.72 -
P/RPS 0.35 0.43 0.41 0.50 0.29 0.18 0.40 -8.50%
P/EPS -23.07 -14.57 -13.76 39.64 7.11 3.22 6.43 -
EY -4.33 -6.86 -7.27 2.52 14.06 31.03 15.55 -
DY 0.00 0.00 0.00 0.00 2.39 7.49 4.71 -
P/NAPS 0.34 0.35 0.33 0.38 0.40 0.41 0.43 -14.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 28/11/06 29/08/06 22/06/06 -
Price 0.50 0.57 0.49 0.60 0.62 0.67 0.69 -
P/RPS 0.32 0.45 0.38 0.48 0.28 0.18 0.39 -12.34%
P/EPS -21.36 -15.38 -12.96 38.36 6.89 3.18 6.16 -
EY -4.68 -6.50 -7.71 2.61 14.51 31.49 16.23 -
DY 0.00 0.00 0.00 0.00 2.47 7.60 4.91 -
P/NAPS 0.32 0.37 0.31 0.37 0.38 0.40 0.41 -15.21%

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