[EPICON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -24.19%
YoY- 117.33%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 251,594 261,236 283,034 288,718 288,272 282,476 285,696 -8.14%
PBT -23,588 -3,940 -10,043 3,942 4,686 8,144 8,560 -
Tax 0 0 -3,797 -1,633 -2,076 -3,812 -5,075 -
NP -23,588 -3,940 -13,840 2,309 2,610 4,332 3,485 -
-
NP to SH -23,588 -3,940 -14,102 1,978 2,610 4,332 3,485 -
-
Tax Rate - - - 41.43% 44.30% 46.81% 59.29% -
Total Cost 275,182 265,176 296,874 286,409 285,662 278,144 282,211 -1.67%
-
Net Worth 99,540 104,469 110,845 18,171 18,209 15,041 21,213 181.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 99,540 104,469 110,845 18,171 18,209 15,041 21,213 181.07%
NOSH 301,636 298,484 307,903 302,857 303,488 300,833 303,043 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -9.38% -1.51% -4.89% 0.80% 0.91% 1.53% 1.22% -
ROE -23.70% -3.77% -12.72% 10.89% 14.33% 28.80% 16.43% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 83.41 87.52 91.92 95.33 94.99 93.90 94.28 -7.86%
EPS -7.82 -1.32 -4.58 0.65 0.86 1.44 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.36 0.06 0.06 0.05 0.07 181.95%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.30 43.92 47.58 48.54 48.47 47.49 48.03 -8.14%
EPS -3.97 -0.66 -2.37 0.33 0.44 0.73 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1756 0.1864 0.0306 0.0306 0.0253 0.0357 180.94%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.20 0.22 0.23 0.24 0.15 0.20 -
P/RPS 0.20 0.23 0.24 0.24 0.25 0.16 0.21 -3.20%
P/EPS -2.17 -15.15 -4.80 35.20 27.91 10.42 17.39 -
EY -46.00 -6.60 -20.82 2.84 3.58 9.60 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.61 3.83 4.00 3.00 2.86 -68.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 16/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.17 0.18 0.23 0.25 0.26 0.25 0.19 -
P/RPS 0.20 0.21 0.25 0.26 0.27 0.27 0.20 0.00%
P/EPS -2.17 -13.64 -5.02 38.27 30.23 17.36 16.52 -
EY -46.00 -7.33 -19.91 2.61 3.31 5.76 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.64 4.17 4.33 5.00 2.71 -66.83%

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