[EPMB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 17.84%
YoY- 250.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 175,443 215,240 172,060 168,782 83,845 72,038 68,991 16.82%
PBT 5,082 15,488 15,408 17,390 -5,580 -4,214 10,247 -11.02%
Tax -450 -268 -3,197 -7,205 -1,203 4,214 0 -
NP 4,632 15,220 12,211 10,185 -6,783 0 10,247 -12.38%
-
NP to SH 3,344 11,677 12,211 10,185 -6,783 -4,907 10,247 -17.01%
-
Tax Rate 8.85% 1.73% 20.75% 41.43% - - 0.00% -
Total Cost 170,811 200,020 159,849 158,597 90,628 72,038 58,744 19.46%
-
Net Worth 255,532 0 93,492 50,779 52,268 64,628 68,632 24.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 3,660 1,710 1,455 - - - -
Div Payout % - 31.35% 14.01% 14.29% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 255,532 0 93,492 50,779 52,268 64,628 68,632 24.48%
NOSH 157,735 122,016 114,014 41,588 39,900 39,894 39,902 25.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.64% 7.07% 7.10% 6.03% -8.09% 0.00% 14.85% -
ROE 1.31% 0.00% 13.06% 20.06% -12.98% -7.59% 14.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 111.23 176.40 150.91 405.84 210.14 180.57 172.90 -7.08%
EPS 2.12 7.20 10.71 24.49 -17.00 -12.30 25.68 -34.00%
DPS 0.00 3.00 1.50 3.50 0.00 0.00 0.00 -
NAPS 1.62 0.00 0.82 1.221 1.31 1.62 1.72 -0.99%
Adjusted Per Share Value based on latest NOSH - 41,822
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 79.64 97.71 78.11 76.62 38.06 32.70 31.32 16.82%
EPS 1.52 5.30 5.54 4.62 -3.08 -2.23 4.65 -16.99%
DPS 0.00 1.66 0.78 0.66 0.00 0.00 0.00 -
NAPS 1.16 0.00 0.4244 0.2305 0.2373 0.2934 0.3116 24.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.64 0.69 0.80 1.32 0.95 1.49 4.00 -
P/RPS 0.58 0.39 0.53 0.33 0.45 0.83 2.31 -20.56%
P/EPS 30.19 7.21 7.47 5.39 -5.59 -12.11 15.58 11.65%
EY 3.31 13.87 13.39 18.55 -17.89 -8.26 6.42 -10.44%
DY 0.00 4.35 1.87 2.65 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.98 1.08 0.73 0.92 2.33 -25.43%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 24/11/05 08/11/04 27/11/03 28/11/02 30/11/01 30/11/00 -
Price 0.62 0.67 0.71 1.10 1.00 1.73 3.36 -
P/RPS 0.56 0.38 0.47 0.27 0.48 0.96 1.94 -18.69%
P/EPS 29.25 7.00 6.63 4.49 -5.88 -14.07 13.08 14.34%
EY 3.42 14.28 15.08 22.26 -17.00 -7.11 7.64 -12.53%
DY 0.00 4.48 2.11 3.18 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.87 0.90 0.76 1.07 1.95 -23.84%

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