[EPMB] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -40.31%
YoY- -72.93%
Quarter Report
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 490,369 483,382 470,456 472,241 459,678 448,983 462,368 3.99%
PBT -4,733 -13,543 -16,985 -16,923 -14,286 -13,707 -9,521 -37.22%
Tax -12,641 -13,701 -12,915 -13,021 -7,022 -3,666 -4,466 99.97%
NP -17,374 -27,244 -29,900 -29,944 -21,308 -17,373 -13,987 15.53%
-
NP to SH -17,374 -27,243 -29,899 -29,942 -21,340 -17,400 -14,008 15.42%
-
Tax Rate - - - - - - - -
Total Cost 507,743 510,626 500,356 502,185 480,986 466,356 476,355 4.34%
-
Net Worth 284,522 287,750 291,012 291,083 300,657 313,391 31,987 328.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 284,522 287,750 291,012 291,083 300,657 313,391 31,987 328.73%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.54% -5.64% -6.36% -6.34% -4.64% -3.87% -3.03% -
ROE -6.11% -9.47% -10.27% -10.29% -7.10% -5.55% -43.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 308.50 304.06 295.84 296.89 288.96 282.23 2,905.42 -77.54%
EPS -10.93 -17.14 -18.80 -18.82 -13.41 -10.94 -88.02 -75.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.81 1.83 1.83 1.89 1.97 2.01 -7.43%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 222.61 219.44 213.57 214.38 208.68 203.82 209.90 3.99%
EPS -7.89 -12.37 -13.57 -13.59 -9.69 -7.90 -6.36 15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2916 1.3063 1.3211 1.3214 1.3649 1.4227 0.1452 328.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.45 0.46 0.43 0.50 0.54 0.62 0.545 -
P/RPS 0.15 0.15 0.15 0.17 0.19 0.22 0.02 282.68%
P/EPS -4.12 -2.68 -2.29 -2.66 -4.03 -5.67 -0.62 253.05%
EY -24.29 -37.25 -43.72 -37.65 -24.84 -17.64 -161.51 -71.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.23 0.27 0.29 0.31 0.27 -4.99%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 25/05/18 27/02/18 24/11/17 25/08/17 26/05/17 -
Price 0.47 0.465 0.46 0.455 0.535 0.60 0.65 -
P/RPS 0.15 0.15 0.16 0.15 0.19 0.21 0.02 282.68%
P/EPS -4.30 -2.71 -2.45 -2.42 -3.99 -5.49 -0.74 222.86%
EY -23.26 -36.85 -40.87 -41.37 -25.07 -18.23 -135.42 -69.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.25 0.25 0.28 0.30 0.32 -12.91%

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