[EPMB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 72.05%
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 231,322 118,158 119,864 147,259 101,626 104,697 55,309 26.90%
PBT 4,508 -1,561 4,327 9,852 8,300 8,899 -4,362 -
Tax -50 -4,520 -66 -172 -2,029 -5,735 4,362 -
NP 4,458 -6,081 4,261 9,680 6,271 3,164 0 -
-
NP to SH 4,109 -6,351 3,248 7,185 6,271 8,643 -5,304 -
-
Tax Rate 1.11% - 1.53% 1.75% 24.45% 64.45% - -
Total Cost 226,864 124,239 115,603 137,579 95,355 101,533 55,309 26.49%
-
Net Worth 231,131 258,683 265,599 0 92,779 154,056 52,680 27.91%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 1,829 - - - -
Div Payout % - - - 25.47% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 231,131 258,683 265,599 0 92,779 154,056 52,680 27.91%
NOSH 183,437 165,822 160,000 121,986 111,782 113,276 39,909 28.91%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.93% -5.15% 3.55% 6.57% 6.17% 3.02% 0.00% -
ROE 1.78% -2.46% 1.22% 0.00% 6.76% 5.61% -10.07% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 126.10 71.26 74.92 120.72 90.91 92.43 138.59 -1.56%
EPS 2.24 -3.83 2.03 4.42 5.61 7.63 -13.29 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.26 1.56 1.66 0.00 0.83 1.36 1.32 -0.77%
Adjusted Per Share Value based on latest NOSH - 122,317
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 105.01 53.64 54.41 66.85 46.13 47.53 25.11 26.90%
EPS 1.87 -2.88 1.47 3.26 2.85 3.92 -2.41 -
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 1.0492 1.1743 1.2057 0.00 0.4212 0.6994 0.2392 27.91%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.42 0.54 0.68 0.64 0.98 1.13 1.16 -
P/RPS 0.33 0.76 0.91 0.53 1.08 1.22 0.84 -14.40%
P/EPS 18.75 -14.10 33.50 10.87 17.47 14.81 -8.73 -
EY 5.33 -7.09 2.99 9.20 5.72 6.75 -11.46 -
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.41 0.00 1.18 0.83 0.88 -15.06%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 29/08/06 30/08/05 18/08/04 28/08/03 30/08/02 -
Price 0.39 0.57 0.67 0.69 0.92 1.25 1.10 -
P/RPS 0.31 0.80 0.89 0.57 1.01 1.35 0.79 -14.42%
P/EPS 17.41 -14.88 33.00 11.71 16.40 16.38 -8.28 -
EY 5.74 -6.72 3.03 8.54 6.10 6.10 -12.08 -
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.40 0.00 1.11 0.92 0.83 -15.12%

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