[EPMB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -38.7%
YoY- -63.26%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 445,388 423,106 396,186 508,610 521,120 451,354 524,662 -2.69%
PBT -592 -7,352 -6,724 11,694 23,752 27,366 36,930 -
Tax -6,176 -4,816 -5,294 -5,954 -7,052 -9,076 -5,498 1.95%
NP -6,768 -12,168 -12,018 5,740 16,700 18,290 31,432 -
-
NP to SH -6,768 -12,166 -11,996 6,162 16,772 18,362 31,602 -
-
Tax Rate - - - 50.91% 29.69% 33.17% 14.89% -
Total Cost 452,156 435,274 408,204 502,870 504,420 433,064 493,230 -1.43%
-
Net Worth 287,750 313,391 330,924 338,431 331,613 325,160 307,625 -1.10%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 287,750 313,391 330,924 338,431 331,613 325,160 307,625 -1.10%
NOSH 165,960 165,960 159,098 159,637 159,429 159,392 159,391 0.67%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -1.52% -2.88% -3.03% 1.13% 3.20% 4.05% 5.99% -
ROE -2.35% -3.88% -3.63% 1.82% 5.06% 5.65% 10.27% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 280.16 265.97 249.02 318.60 326.87 283.17 329.17 -2.64%
EPS -4.26 -7.64 -7.54 3.86 10.52 11.52 19.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.97 2.08 2.12 2.08 2.04 1.93 -1.06%
Adjusted Per Share Value based on latest NOSH - 157,777
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 155.53 147.75 138.35 177.61 181.98 157.61 183.21 -2.69%
EPS -2.36 -4.25 -4.19 2.15 5.86 6.41 11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0048 1.0944 1.1556 1.1818 1.158 1.1355 1.0742 -1.10%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.46 0.62 0.56 0.79 0.755 0.80 0.80 -
P/RPS 0.16 0.23 0.22 0.25 0.23 0.28 0.24 -6.53%
P/EPS -10.81 -8.11 -7.43 20.47 7.18 6.94 4.03 -
EY -9.25 -12.33 -13.46 4.89 13.93 14.40 24.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.27 0.37 0.36 0.39 0.41 -7.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 26/08/16 25/08/15 25/08/14 30/08/13 28/08/12 -
Price 0.465 0.60 0.565 0.70 0.765 0.745 0.79 -
P/RPS 0.17 0.23 0.23 0.22 0.23 0.26 0.24 -5.58%
P/EPS -10.92 -7.85 -7.49 18.13 7.27 6.47 3.98 -
EY -9.16 -12.75 -13.35 5.51 13.75 15.46 25.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.27 0.33 0.37 0.37 0.41 -7.30%

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