[EPMB] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 19.1%
YoY- -782.67%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 472,241 459,678 448,983 462,368 435,523 439,686 446,089 3.86%
PBT -16,923 -14,286 -13,707 -9,521 -13,393 -7,551 1,929 -
Tax -13,021 -7,022 -3,666 -4,466 -3,905 -6,675 -7,242 47.70%
NP -29,944 -21,308 -17,373 -13,987 -17,298 -14,226 -5,313 215.70%
-
NP to SH -29,942 -21,340 -17,400 -14,008 -17,315 -14,131 -5,122 223.46%
-
Tax Rate - - - - - - 375.43% -
Total Cost 502,185 480,986 466,356 476,355 452,821 453,912 451,402 7.34%
-
Net Worth 291,083 300,657 313,391 31,987 319,913 323,145 331,793 -8.33%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 780 1,584 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 291,083 300,657 313,391 31,987 319,913 323,145 331,793 -8.33%
NOSH 165,960 165,960 165,960 165,960 165,960 165,960 159,516 2.66%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -6.34% -4.64% -3.87% -3.03% -3.97% -3.24% -1.19% -
ROE -10.29% -7.10% -5.55% -43.79% -5.41% -4.37% -1.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 296.89 288.96 282.23 2,905.42 273.64 276.21 279.65 4.05%
EPS -18.82 -13.41 -10.94 -88.02 -10.88 -8.88 -3.21 224.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.99 -
NAPS 1.83 1.89 1.97 2.01 2.01 2.03 2.08 -8.16%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 214.38 208.68 203.82 209.90 197.71 199.60 202.51 3.85%
EPS -13.59 -9.69 -7.90 -6.36 -7.86 -6.41 -2.33 222.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.72 -
NAPS 1.3214 1.3649 1.4227 0.1452 1.4523 1.467 1.5062 -8.33%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.50 0.54 0.62 0.545 0.50 0.65 0.56 -
P/RPS 0.17 0.19 0.22 0.02 0.18 0.24 0.20 -10.24%
P/EPS -2.66 -4.03 -5.67 -0.62 -4.60 -7.32 -17.44 -71.35%
EY -37.65 -24.84 -17.64 -161.51 -21.76 -13.66 -5.73 249.61%
DY 0.00 0.00 0.00 0.00 0.00 0.77 1.77 -
P/NAPS 0.27 0.29 0.31 0.27 0.25 0.32 0.27 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 25/08/17 26/05/17 28/02/17 25/11/16 26/08/16 -
Price 0.455 0.535 0.60 0.65 0.52 0.59 0.565 -
P/RPS 0.15 0.19 0.21 0.02 0.19 0.21 0.20 -17.40%
P/EPS -2.42 -3.99 -5.49 -0.74 -4.78 -6.65 -17.60 -73.26%
EY -41.37 -25.07 -18.23 -135.42 -20.92 -15.05 -5.68 274.38%
DY 0.00 0.00 0.00 0.00 0.00 0.85 1.76 -
P/NAPS 0.25 0.28 0.30 0.32 0.26 0.29 0.27 -4.98%

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