[EPMB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 86.66%
YoY- -117.68%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 461,937 416,184 368,672 303,019 255,503 228,027 210,646 68.55%
PBT 11,237 11,390 11,960 3,753 1,427 -1,052 -4,035 -
Tax -50 -88 -3,454 -2,990 -4,376 -4,721 -1,291 -88.48%
NP 11,187 11,302 8,506 763 -2,949 -5,773 -5,326 -
-
NP to SH 9,818 9,951 6,896 -510 -3,823 -6,716 -6,227 -
-
Tax Rate 0.44% 0.77% 28.88% 79.67% 306.66% - - -
Total Cost 450,750 404,882 360,166 302,256 258,452 233,800 215,972 63.09%
-
Net Worth 212,539 223,028 303,484 270,011 258,066 282,671 258,655 -12.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 212,539 223,028 303,484 270,011 258,066 282,671 258,655 -12.23%
NOSH 166,046 177,006 188,499 168,757 163,333 181,200 164,748 0.52%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.42% 2.72% 2.31% 0.25% -1.15% -2.53% -2.53% -
ROE 4.62% 4.46% 2.27% -0.19% -1.48% -2.38% -2.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 278.20 235.12 195.58 179.56 156.43 125.84 127.86 67.67%
EPS 5.91 5.62 3.66 -0.30 -2.34 -3.71 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.26 1.61 1.60 1.58 1.56 1.57 -12.69%
Adjusted Per Share Value based on latest NOSH - 168,757
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 209.70 188.93 167.36 137.56 115.99 103.52 95.63 68.54%
EPS 4.46 4.52 3.13 -0.23 -1.74 -3.05 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9648 1.0125 1.3777 1.2258 1.1715 1.2832 1.1742 -12.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.42 0.45 0.50 0.54 0.54 0.52 -
P/RPS 0.14 0.18 0.23 0.28 0.35 0.43 0.41 -51.05%
P/EPS 6.43 7.47 12.30 -165.45 -23.07 -14.57 -13.76 -
EY 15.56 13.39 8.13 -0.60 -4.33 -6.86 -7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.28 0.31 0.34 0.35 0.33 -6.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 09/05/08 28/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.31 0.39 0.45 0.49 0.50 0.57 0.49 -
P/RPS 0.11 0.17 0.23 0.27 0.32 0.45 0.38 -56.14%
P/EPS 5.24 6.94 12.30 -162.14 -21.36 -15.38 -12.96 -
EY 19.07 14.41 8.13 -0.62 -4.68 -6.50 -7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.28 0.31 0.32 0.37 0.31 -15.64%

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