[EPICON] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 130.53%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 288,718 288,272 282,476 285,696 270,141 263,656 250,148 10.02%
PBT 3,942 4,686 8,144 8,560 -8,546 -14,376 -24,720 -
Tax -1,633 -2,076 -3,812 -5,075 -2,869 -3,210 -2,684 -28.17%
NP 2,309 2,610 4,332 3,485 -11,416 -17,586 -27,404 -
-
NP to SH 1,978 2,610 4,332 3,485 -11,416 -17,586 -27,404 -
-
Tax Rate 41.43% 44.30% 46.81% 59.29% - - - -
Total Cost 286,409 285,662 278,144 282,211 281,557 281,242 277,552 2.11%
-
Net Worth 18,171 18,209 15,041 21,213 9,044 9,064 9,054 59.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 18,171 18,209 15,041 21,213 9,044 9,064 9,054 59.04%
NOSH 302,857 303,488 300,833 303,043 301,478 302,164 301,806 0.23%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.80% 0.91% 1.53% 1.22% -4.23% -6.67% -10.96% -
ROE 10.89% 14.33% 28.80% 16.43% -126.22% -194.00% -302.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 95.33 94.99 93.90 94.28 89.61 87.26 82.88 9.76%
EPS 0.65 0.86 1.44 1.15 -3.79 -5.82 -9.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.07 0.03 0.03 0.03 58.67%
Adjusted Per Share Value based on latest NOSH - 301,929
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 48.54 48.47 47.49 48.03 45.42 44.33 42.06 10.01%
EPS 0.33 0.44 0.73 0.59 -1.92 -2.96 -4.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0306 0.0253 0.0357 0.0152 0.0152 0.0152 59.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.23 0.24 0.15 0.20 0.25 0.18 0.30 -
P/RPS 0.24 0.25 0.16 0.21 0.28 0.21 0.36 -23.66%
P/EPS 35.20 27.91 10.42 17.39 -6.60 -3.09 -3.30 -
EY 2.84 3.58 9.60 5.75 -15.15 -32.33 -30.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.00 3.00 2.86 8.33 6.00 10.00 -47.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 -
Price 0.25 0.26 0.25 0.19 0.16 0.22 0.21 -
P/RPS 0.26 0.27 0.27 0.20 0.18 0.25 0.25 2.64%
P/EPS 38.27 30.23 17.36 16.52 -4.23 -3.78 -2.31 -
EY 2.61 3.31 5.76 6.05 -23.67 -26.45 -43.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 4.33 5.00 2.71 5.33 7.33 7.00 -29.17%

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