[EPICON] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.63%
YoY- -319.48%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 144,136 70,619 285,696 202,606 131,828 62,537 261,250 -32.75%
PBT 2,343 2,036 8,560 -6,410 -7,188 -6,180 13,779 -69.34%
Tax -1,038 -953 -5,075 -2,152 -1,605 -671 -4,062 -59.76%
NP 1,305 1,083 3,485 -8,562 -8,793 -6,851 9,717 -73.80%
-
NP to SH 1,305 1,083 3,485 -8,562 -8,793 -6,851 9,896 -74.12%
-
Tax Rate 44.30% 46.81% 59.29% - - - 29.48% -
Total Cost 142,831 69,536 282,211 211,168 140,621 69,388 251,533 -31.45%
-
Net Worth 18,209 15,041 21,213 9,044 9,064 9,054 14,033 18.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 18,209 15,041 21,213 9,044 9,064 9,054 14,033 18.98%
NOSH 303,488 300,833 303,043 301,478 302,164 301,806 280,668 5.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.91% 1.53% 1.22% -4.23% -6.67% -10.96% 3.72% -
ROE 7.17% 7.20% 16.43% -94.67% -97.00% -75.67% 70.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.49 23.47 94.28 67.20 43.63 20.72 93.08 -36.17%
EPS 0.43 0.36 1.15 -2.84 -2.91 -2.27 3.57 -75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.07 0.03 0.03 0.03 0.05 12.93%
Adjusted Per Share Value based on latest NOSH - 288,750
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.23 11.87 48.03 34.06 22.16 10.51 43.92 -32.75%
EPS 0.22 0.18 0.59 -1.44 -1.48 -1.15 1.66 -74.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0253 0.0357 0.0152 0.0152 0.0152 0.0236 18.92%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.24 0.15 0.20 0.25 0.18 0.30 0.45 -
P/RPS 0.51 0.64 0.21 0.37 0.41 1.45 0.48 4.12%
P/EPS 55.81 41.67 17.39 -8.80 -6.19 -13.22 12.76 167.68%
EY 1.79 2.40 5.75 -11.36 -16.17 -7.57 7.84 -62.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.00 2.86 8.33 6.00 10.00 9.00 -41.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 29/02/08 -
Price 0.26 0.25 0.19 0.16 0.22 0.21 0.29 -
P/RPS 0.55 1.06 0.20 0.24 0.50 1.01 0.31 46.60%
P/EPS 60.47 69.44 16.52 -5.63 -7.56 -9.25 8.22 278.71%
EY 1.65 1.44 6.05 -17.75 -13.23 -10.81 12.16 -73.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 5.00 2.71 5.33 7.33 7.00 5.80 -17.71%

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