[EPMB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -86.55%
YoY- -23.13%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 121,140 122,925 96,080 134,815 116,329 110,401 137,704 -2.11%
PBT 1,902 1,964 -1,908 4,005 4,543 7,532 10,517 -24.78%
Tax -1,583 -1,689 -1,128 -1,510 -1,292 -1,942 -1,823 -2.32%
NP 319 275 -3,036 2,495 3,251 5,590 8,694 -42.34%
-
NP to SH 319 276 -3,031 2,513 3,269 5,607 8,739 -42.39%
-
Tax Rate 83.23% 86.00% - 37.70% 28.44% 25.78% 17.33% -
Total Cost 120,821 122,650 99,116 132,320 113,078 104,811 129,010 -1.08%
-
Net Worth 291,012 31,987 335,005 340,368 328,494 321,765 298,307 -0.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 291,012 31,987 335,005 340,368 328,494 321,765 298,307 -0.41%
NOSH 165,960 165,960 159,526 159,050 159,463 159,289 159,522 0.66%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.26% 0.22% -3.16% 1.85% 2.79% 5.06% 6.31% -
ROE 0.11% 0.86% -0.90% 0.74% 1.00% 1.74% 2.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 76.18 772.43 60.23 84.76 72.95 69.31 86.32 -2.06%
EPS 0.20 0.17 -1.90 1.58 2.05 3.52 5.48 -42.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 2.01 2.10 2.14 2.06 2.02 1.87 -0.35%
Adjusted Per Share Value based on latest NOSH - 159,050
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 42.30 42.93 33.55 47.08 40.62 38.55 48.09 -2.11%
EPS 0.11 0.10 -1.06 0.88 1.14 1.96 3.05 -42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0162 0.1117 1.1698 1.1886 1.1471 1.1236 1.0417 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.43 0.545 0.64 0.805 0.70 0.695 0.80 -
P/RPS 0.56 0.07 1.06 0.95 0.96 1.00 0.93 -8.10%
P/EPS 214.36 31.42 -33.68 50.95 34.15 19.74 14.60 56.45%
EY 0.47 3.18 -2.97 1.96 2.93 5.06 6.85 -36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.30 0.38 0.34 0.34 0.43 -9.89%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 27/05/16 24/04/15 30/04/14 26/04/13 27/04/12 -
Price 0.46 0.65 0.58 0.83 0.765 0.70 0.80 -
P/RPS 0.60 0.08 0.96 0.98 1.05 1.01 0.93 -7.04%
P/EPS 229.31 37.48 -30.53 52.53 37.32 19.89 14.60 58.21%
EY 0.44 2.67 -3.28 1.90 2.68 5.03 6.85 -36.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.28 0.39 0.37 0.35 0.43 -8.63%

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