[EPICON] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 153.68%
YoY- -29.73%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 202,606 131,828 62,537 261,250 188,801 114,044 53,611 142.03%
PBT -6,410 -7,188 -6,180 13,779 4,918 -860 139 -
Tax -2,152 -1,605 -671 -4,062 -983 -521 -86 750.51%
NP -8,562 -8,793 -6,851 9,717 3,935 -1,381 53 -
-
NP to SH -8,562 -8,793 -6,851 9,896 3,901 -1,415 53 -
-
Tax Rate - - - 29.48% 19.99% - 61.87% -
Total Cost 211,168 140,621 69,388 251,533 184,866 115,425 53,558 148.95%
-
Net Worth 9,044 9,064 9,054 14,033 10,911 5,145 71,550 -74.71%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 9,044 9,064 9,054 14,033 10,911 5,145 71,550 -74.71%
NOSH 301,478 302,164 301,806 280,668 272,797 257,272 265,000 8.95%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.23% -6.67% -10.96% 3.72% 2.08% -1.21% 0.10% -
ROE -94.67% -97.00% -75.67% 70.52% 35.75% -27.50% 0.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.20 43.63 20.72 93.08 69.21 44.33 20.23 122.14%
EPS -2.84 -2.91 -2.27 3.57 1.43 -0.55 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.05 0.04 0.02 0.27 -76.79%
Adjusted Per Share Value based on latest NOSH - 301,409
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 34.06 22.16 10.51 43.92 31.74 19.17 9.01 142.08%
EPS -1.44 -1.48 -1.15 1.66 0.66 -0.24 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0152 0.0152 0.0236 0.0183 0.0087 0.1203 -74.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.25 0.18 0.30 0.45 0.56 0.58 0.32 -
P/RPS 0.37 0.41 1.45 0.48 0.81 1.31 1.58 -61.90%
P/EPS -8.80 -6.19 -13.22 12.76 39.16 -105.45 1,600.00 -
EY -11.36 -16.17 -7.57 7.84 2.55 -0.95 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 6.00 10.00 9.00 14.00 29.00 1.19 264.63%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 27/05/08 29/02/08 28/11/07 24/08/07 12/06/07 -
Price 0.16 0.22 0.21 0.29 0.43 0.63 0.41 -
P/RPS 0.24 0.50 1.01 0.31 0.62 1.42 2.03 -75.81%
P/EPS -5.63 -7.56 -9.25 8.22 30.07 -114.55 2,050.00 -
EY -17.75 -13.23 -10.81 12.16 3.33 -0.87 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 7.33 7.00 5.80 10.75 31.50 1.52 130.28%

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