[EPICON] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -812.7%
YoY- -504.65%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 259,962 251,594 261,236 283,034 288,718 288,272 282,476 -5.38%
PBT -25,198 -23,588 -3,940 -10,043 3,942 4,686 8,144 -
Tax 0 0 0 -3,797 -1,633 -2,076 -3,812 -
NP -25,198 -23,588 -3,940 -13,840 2,309 2,610 4,332 -
-
NP to SH -25,198 -23,588 -3,940 -14,102 1,978 2,610 4,332 -
-
Tax Rate - - - - 41.43% 44.30% 46.81% -
Total Cost 285,161 275,182 265,176 296,874 286,409 285,662 278,144 1.67%
-
Net Worth 106,849 99,540 104,469 110,845 18,171 18,209 15,041 269.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,849 99,540 104,469 110,845 18,171 18,209 15,041 269.10%
NOSH 333,904 301,636 298,484 307,903 302,857 303,488 300,833 7.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -9.69% -9.38% -1.51% -4.89% 0.80% 0.91% 1.53% -
ROE -23.58% -23.70% -3.77% -12.72% 10.89% 14.33% 28.80% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.86 83.41 87.52 91.92 95.33 94.99 93.90 -11.72%
EPS -7.55 -7.82 -1.32 -4.58 0.65 0.86 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.35 0.36 0.06 0.06 0.05 244.32%
Adjusted Per Share Value based on latest NOSH - 302,226
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.71 42.30 43.92 47.58 48.54 48.47 47.49 -5.37%
EPS -4.24 -3.97 -0.66 -2.37 0.33 0.44 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1674 0.1756 0.1864 0.0306 0.0306 0.0253 268.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.20 0.22 0.23 0.24 0.15 -
P/RPS 0.22 0.20 0.23 0.24 0.24 0.25 0.16 23.62%
P/EPS -2.25 -2.17 -15.15 -4.80 35.20 27.91 10.42 -
EY -44.39 -46.00 -6.60 -20.82 2.84 3.58 9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.57 0.61 3.83 4.00 3.00 -68.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 25/02/10 16/11/09 27/08/09 28/05/09 -
Price 0.14 0.17 0.18 0.23 0.25 0.26 0.25 -
P/RPS 0.18 0.20 0.21 0.25 0.26 0.27 0.27 -23.66%
P/EPS -1.86 -2.17 -13.64 -5.02 38.27 30.23 17.36 -
EY -53.90 -46.00 -7.33 -19.91 2.61 3.31 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.51 0.64 4.17 4.33 5.00 -80.18%

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