[EPMB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 205.89%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 73,186 55,805 72,968 57,653 56,770 29,552 23,075 21.20%
PBT 3,432 449 4,369 6,149 5,248 -2,040 -1,755 -
Tax -3,396 34 -142 -1,423 -2,608 2,040 1,755 -
NP 36 483 4,227 4,726 2,640 0 0 -
-
NP to SH -453 36 3,009 4,726 5,009 -2,815 -1,755 -20.19%
-
Tax Rate 98.95% -7.57% 3.25% 23.14% 49.70% - - -
Total Cost 73,150 55,322 68,741 52,927 54,130 29,552 23,075 21.19%
-
Net Worth 282,671 119,519 0 96,615 106,942 52,631 66,211 27.35%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 1,834 - - - - -
Div Payout % - - 60.98% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 282,671 119,519 0 96,615 106,942 52,631 66,211 27.35%
NOSH 181,200 71,999 122,317 116,403 78,634 39,872 39,886 28.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.05% 0.87% 5.79% 8.20% 4.65% 0.00% 0.00% -
ROE -0.16% 0.03% 0.00% 4.89% 4.68% -5.35% -2.65% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.39 77.51 59.65 49.53 72.20 74.12 57.85 -5.80%
EPS -0.25 0.05 1.85 4.06 6.37 -7.06 -4.40 -37.98%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.66 0.00 0.83 1.36 1.32 1.66 -1.02%
Adjusted Per Share Value based on latest NOSH - 116,403
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.22 25.33 33.12 26.17 25.77 13.42 10.48 21.19%
EPS -0.21 0.02 1.37 2.15 2.27 -1.28 -0.80 -19.97%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
NAPS 1.2832 0.5426 0.00 0.4386 0.4855 0.2389 0.3006 27.35%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.54 0.68 0.64 0.98 1.13 1.16 1.54 -
P/RPS 1.34 0.88 1.07 1.98 1.57 1.57 2.66 -10.79%
P/EPS -216.00 1,360.00 26.02 24.14 17.74 -16.43 -35.00 35.41%
EY -0.46 0.07 3.84 4.14 5.64 -6.09 -2.86 -26.24%
DY 0.00 0.00 2.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.00 1.18 0.83 0.88 0.93 -15.02%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 30/08/05 18/08/04 28/08/03 30/08/02 30/08/01 -
Price 0.57 0.67 0.69 0.92 1.25 1.10 2.00 -
P/RPS 1.41 0.86 1.16 1.86 1.73 1.48 3.46 -13.89%
P/EPS -228.00 1,340.00 28.05 22.66 19.62 -15.58 -45.45 30.82%
EY -0.44 0.07 3.57 4.41 5.10 -6.42 -2.20 -23.51%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.00 1.11 0.92 0.83 1.20 -17.79%

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