[EPICON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.98%
YoY- 185.45%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 114,044 53,611 228,909 175,793 116,542 56,253 39,274 103.93%
PBT -860 139 10,728 4,033 2,393 342 -3,078 -57.36%
Tax -521 -86 3,354 -187 -117 -46 -91 221.05%
NP -1,381 53 14,082 3,846 2,276 296 -3,169 -42.60%
-
NP to SH -1,415 53 14,082 3,846 2,276 296 -3,142 -41.33%
-
Tax Rate - 61.87% -31.26% 4.64% 4.89% 13.45% - -
Total Cost 115,425 53,558 214,827 171,947 114,266 55,957 42,443 95.19%
-
Net Worth 5,145 71,550 20,157 -57,321 -55,919 -52,628 -53,885 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,145 71,550 20,157 -57,321 -55,919 -52,628 -53,885 -
NOSH 257,272 265,000 74,658 75,423 75,567 74,124 75,894 126.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.21% 0.10% 6.15% 2.19% 1.95% 0.53% -8.07% -
ROE -27.50% 0.07% 69.86% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.33 20.23 306.61 233.08 154.22 75.89 51.75 -9.82%
EPS -0.55 0.02 5.59 1.53 0.90 0.12 -4.20 -74.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.27 0.27 -0.76 -0.74 -0.71 -0.71 -
Adjusted Per Share Value based on latest NOSH - 75,600
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.17 9.01 38.49 29.56 19.59 9.46 6.60 103.97%
EPS -0.24 0.01 2.37 0.65 0.38 0.05 -0.53 -41.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 0.1203 0.0339 -0.0964 -0.094 -0.0885 -0.0906 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.58 0.32 0.12 0.17 0.20 0.16 0.20 -
P/RPS 1.31 1.58 0.04 0.07 0.13 0.21 0.39 124.78%
P/EPS -105.45 1,600.00 0.64 3.33 6.64 40.07 -4.83 685.57%
EY -0.95 0.06 157.18 30.00 15.06 2.50 -20.70 -87.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.00 1.19 0.44 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 12/06/07 28/02/07 30/11/06 30/08/06 16/05/06 28/02/06 -
Price 0.63 0.41 0.25 0.16 0.17 0.32 0.18 -
P/RPS 1.42 2.03 0.08 0.07 0.11 0.42 0.35 155.03%
P/EPS -114.55 2,050.00 1.33 3.14 5.64 80.14 -4.35 790.44%
EY -0.87 0.05 75.45 31.87 17.72 1.25 -23.00 -88.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.50 1.52 0.93 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