[EPMB] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 395.69%
YoY- 125.57%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 125,497 150,228 103,543 110,625 44,972 64,058 74,290 9.12%
PBT 8,523 4,533 1,122 1,646 -6,561 3,878 5,483 7.62%
Tax 122 -301 0 -20 444 -666 -1,307 -
NP 8,645 4,232 1,122 1,626 -6,117 3,212 4,176 12.88%
-
NP to SH 8,645 4,122 1,027 1,508 -5,898 3,212 4,176 12.88%
-
Tax Rate -1.43% 6.64% 0.00% 1.22% - 17.17% 23.84% -
Total Cost 116,852 145,996 102,421 108,999 51,089 60,846 70,114 8.88%
-
Net Worth 244,651 226,045 220,308 303,484 258,655 272,533 107,139 14.74%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 244,651 226,045 220,308 303,484 258,655 272,533 107,139 14.74%
NOSH 160,955 166,209 165,645 188,499 164,748 162,222 121,749 4.76%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.89% 2.82% 1.08% 1.47% -13.60% 5.01% 5.62% -
ROE 3.53% 1.82% 0.47% 0.50% -2.28% 1.18% 3.90% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 77.97 90.38 62.51 58.69 27.30 39.49 61.02 4.16%
EPS 5.36 2.48 0.62 0.80 -3.58 1.98 3.43 7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.36 1.33 1.61 1.57 1.68 0.88 9.53%
Adjusted Per Share Value based on latest NOSH - 188,499
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 56.97 68.20 47.00 50.22 20.42 29.08 33.72 9.12%
EPS 3.92 1.87 0.47 0.68 -2.68 1.46 1.90 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1106 1.0262 1.0001 1.3777 1.1742 1.2372 0.4864 14.74%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.61 0.49 0.14 0.45 0.52 0.72 0.75 -
P/RPS 0.78 0.54 0.22 0.77 1.90 1.82 1.23 -7.30%
P/EPS 11.36 19.76 22.58 56.25 -14.53 36.36 21.87 -10.33%
EY 8.81 5.06 4.43 1.78 -6.88 2.75 4.57 11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.11 0.28 0.33 0.43 0.85 -11.80%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/04/11 30/04/10 28/05/09 09/05/08 31/05/07 22/06/06 28/04/05 -
Price 0.76 0.51 0.18 0.45 0.49 0.69 0.71 -
P/RPS 0.97 0.56 0.29 0.77 1.80 1.75 1.16 -2.93%
P/EPS 14.15 20.56 29.03 56.25 -13.69 34.85 20.70 -6.14%
EY 7.07 4.86 3.44 1.78 -7.31 2.87 4.83 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.14 0.28 0.31 0.41 0.81 -7.72%

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