[EPMB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 10.61%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 413,964 411,644 468,606 484,650 469,105 470,484 463,431 -7.22%
PBT -20,363 -21,112 -17,815 -12,246 -11,636 -9,966 -6,368 116.59%
Tax 1,869 -554 -2,986 -3,028 -5,450 -6,200 -5,744 -
NP -18,494 -21,666 -20,801 -15,274 -17,086 -16,166 -12,112 32.49%
-
NP to SH -18,494 -21,666 -20,801 -15,274 -17,086 -16,166 -12,112 32.49%
-
Tax Rate - - - - - - - -
Total Cost 432,458 433,310 489,407 499,924 486,191 486,650 475,543 -6.11%
-
Net Worth 248,381 248,574 256,604 263,070 266,402 269,739 277,943 -7.20%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 248,381 248,574 256,604 263,070 266,402 269,739 277,943 -7.20%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 165,960 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.47% -5.26% -4.44% -3.15% -3.64% -3.44% -2.61% -
ROE -7.45% -8.72% -8.11% -5.81% -6.41% -5.99% -4.36% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 261.66 259.99 295.84 305.82 295.83 296.52 291.79 -6.98%
EPS -11.69 -13.68 -13.13 -9.64 -10.77 -10.19 -7.63 32.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.62 1.66 1.68 1.70 1.75 -6.96%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 144.56 143.75 163.64 169.24 163.81 164.29 161.83 -7.22%
EPS -6.46 -7.57 -7.26 -5.33 -5.97 -5.65 -4.23 32.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8674 0.868 0.8961 0.9186 0.9303 0.9419 0.9706 -7.20%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.265 0.27 0.225 0.325 0.37 0.35 0.35 -
P/RPS 0.10 0.10 0.08 0.11 0.13 0.12 0.12 -11.41%
P/EPS -2.27 -1.97 -1.71 -3.37 -3.43 -3.44 -4.59 -37.38%
EY -44.11 -50.68 -58.36 -29.66 -29.12 -29.11 -21.79 59.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.17 0.14 0.20 0.22 0.21 0.20 -10.24%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 25/06/20 28/02/20 28/11/19 29/08/19 31/05/19 -
Price 0.285 0.31 0.325 0.35 0.37 0.35 0.325 -
P/RPS 0.11 0.12 0.11 0.11 0.13 0.12 0.11 0.00%
P/EPS -2.44 -2.27 -2.47 -3.63 -3.43 -3.44 -4.26 -30.96%
EY -41.02 -44.14 -40.41 -27.54 -29.12 -29.11 -23.46 44.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.20 0.21 0.22 0.21 0.19 -3.53%

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