[EPMB] YoY TTM 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- 16.34%
YoY- 210.96%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 228,027 273,325 284,782 222,195 134,178 103,217 90,711 16.59%
PBT -1,052 20,056 25,356 23,988 -9,943 -12,724 -33 78.02%
Tax -4,721 -1,307 -5,025 -9,132 -3,446 -2,183 2,216 -
NP -5,773 18,749 20,331 14,856 -13,389 -14,907 2,183 -
-
NP to SH -6,716 15,192 19,113 14,856 -13,389 -14,907 -1,123 34.70%
-
Tax Rate - 6.52% 19.82% 38.07% - - - -
Total Cost 233,800 254,576 264,451 207,339 147,567 118,124 88,528 17.56%
-
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 - 3,666 7,809 3,852 2,805 1,396 1,374 -
Div Payout % - 24.13% 40.86% 25.93% 0.00% 0.00% 0.00% -
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 -2.53% 6.86% 7.14% 6.69% -9.98% -14.44% 2.41% -
ROE -2.38% 12.71% 0.00% 15.38% -12.52% -28.32% -1.70% -
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 125.84 379.62 232.82 190.88 170.64 258.87 227.42 -9.38%
EPS -3.71 21.10 15.63 12.76 -17.03 -37.39 -2.82 4.67%
DPS 0.00 5.09 6.38 3.31 3.57 3.50 3.50 -
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 103.52 124.08 129.28 100.87 60.91 46.86 41.18 16.59%
EPS -3.05 6.90 8.68 6.74 -6.08 -6.77 -0.51 34.70%
DPS 0.00 1.66 3.55 1.75 1.27 0.63 0.62 -
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 0.43 0.18 0.27 0.51 0.66 0.45 0.68 -7.35%
P/EPS -14.57 3.22 4.10 7.68 -6.64 -3.10 -54.70 -19.77%
EY -6.86 31.03 24.42 13.02 -15.07 -32.23 -1.83 24.62%
DY 0.00 7.49 9.98 3.38 3.16 3.02 2.27 -
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 0.45 0.18 0.30 0.48 0.73 0.42 0.88 -10.57%
P/EPS -15.38 3.18 4.42 7.21 -7.34 -2.94 -71.04 -22.50%
EY -6.50 31.49 22.65 13.87 -13.62 -33.99 -1.41 28.99%
DY 0.00 7.60 9.25 3.60 2.85 3.18 1.75 -
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