[EPICON] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 284.46%
YoY- 235.56%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 214,444 228,909 234,390 233,084 225,012 39,274 40,165 205.78%
PBT 556 10,728 5,377 4,786 1,368 -3,078 -5,764 -
Tax -344 3,354 -249 -234 -184 -91 -249 24.06%
NP 212 14,082 5,128 4,552 1,184 -3,169 -6,013 -
-
NP to SH 212 14,082 5,128 4,552 1,184 -3,142 -6,001 -
-
Tax Rate 61.87% -31.26% 4.63% 4.89% 13.45% - - -
Total Cost 214,232 214,827 229,262 228,532 223,828 42,443 46,178 178.42%
-
Net Worth 71,550 20,157 -57,321 -55,919 -52,628 -53,885 -52,511 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 71,550 20,157 -57,321 -55,919 -52,628 -53,885 -52,511 -
NOSH 265,000 74,658 75,423 75,567 74,124 75,894 75,016 132.12%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.10% 6.15% 2.19% 1.95% 0.53% -8.07% -14.97% -
ROE 0.30% 69.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 80.92 306.61 310.77 308.44 303.56 51.75 53.54 31.73%
EPS 0.08 5.59 2.04 1.80 0.48 -4.20 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 -0.76 -0.74 -0.71 -0.71 -0.70 -
Adjusted Per Share Value based on latest NOSH - 77,538
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.05 38.49 39.41 39.19 37.83 6.60 6.75 205.85%
EPS 0.04 2.37 0.86 0.77 0.20 -0.53 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.0339 -0.0964 -0.094 -0.0885 -0.0906 -0.0883 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.32 0.12 0.17 0.20 0.16 0.20 0.25 -
P/RPS 0.40 0.04 0.05 0.06 0.05 0.39 0.47 -10.20%
P/EPS 400.00 0.64 2.50 3.32 10.02 -4.83 -3.13 -
EY 0.25 157.18 39.99 30.12 9.98 -20.70 -32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.44 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 12/06/07 28/02/07 30/11/06 30/08/06 16/05/06 28/02/06 28/11/05 -
Price 0.41 0.25 0.16 0.17 0.32 0.18 0.30 -
P/RPS 0.51 0.08 0.05 0.06 0.11 0.35 0.56 -6.05%
P/EPS 512.50 1.33 2.35 2.82 20.03 -4.35 -3.75 -
EY 0.20 75.45 42.49 35.43 4.99 -23.00 -26.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.93 0.00 0.00 0.00 0.00 0.00 -

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