[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 109.42%
YoY- 121.29%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 228,909 175,793 116,542 56,253 39,274 30,124 19,428 415.47%
PBT 10,728 4,033 2,393 342 -3,078 -4,323 -1,623 -
Tax 3,354 -187 -117 -46 -91 -187 -56 -
NP 14,082 3,846 2,276 296 -3,169 -4,510 -1,679 -
-
NP to SH 14,082 3,846 2,276 296 -3,142 -4,501 -1,679 -
-
Tax Rate -31.26% 4.64% 4.89% 13.45% - - - -
Total Cost 214,827 171,947 114,266 55,957 42,443 34,634 21,107 367.66%
-
Net Worth 20,157 -57,321 -55,919 -52,628 -53,885 -52,511 -51,315 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 20,157 -57,321 -55,919 -52,628 -53,885 -52,511 -51,315 -
NOSH 74,658 75,423 75,567 74,124 75,894 75,016 76,590 -1.68%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.15% 2.19% 1.95% 0.53% -8.07% -14.97% -8.64% -
ROE 69.86% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 306.61 233.08 154.22 75.89 51.75 40.16 25.37 424.25%
EPS 5.59 1.53 0.90 0.12 -4.20 -6.00 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 -0.76 -0.74 -0.71 -0.71 -0.70 -0.67 -
Adjusted Per Share Value based on latest NOSH - 74,124
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.49 29.56 19.59 9.46 6.60 5.06 3.27 415.12%
EPS 2.37 0.65 0.38 0.05 -0.53 -0.76 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 -0.0964 -0.094 -0.0885 -0.0906 -0.0883 -0.0863 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.12 0.17 0.20 0.16 0.20 0.25 0.31 -
P/RPS 0.04 0.07 0.13 0.21 0.39 0.62 1.22 -89.69%
P/EPS 0.64 3.33 6.64 40.07 -4.83 -4.17 -14.14 -
EY 157.18 30.00 15.06 2.50 -20.70 -24.00 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 16/05/06 28/02/06 28/11/05 25/08/05 -
Price 0.25 0.16 0.17 0.32 0.18 0.30 0.32 -
P/RPS 0.08 0.07 0.11 0.42 0.35 0.75 1.26 -84.00%
P/EPS 1.33 3.14 5.64 80.14 -4.35 -5.00 -14.60 -
EY 75.45 31.87 17.72 1.25 -23.00 -20.00 -6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 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