[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
12-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -99.62%
YoY- -82.09%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 261,250 188,801 114,044 53,611 228,909 175,793 116,542 71.03%
PBT 13,779 4,918 -860 139 10,728 4,033 2,393 220.23%
Tax -4,062 -983 -521 -86 3,354 -187 -117 957.37%
NP 9,717 3,935 -1,381 53 14,082 3,846 2,276 162.47%
-
NP to SH 9,896 3,901 -1,415 53 14,082 3,846 2,276 165.68%
-
Tax Rate 29.48% 19.99% - 61.87% -31.26% 4.64% 4.89% -
Total Cost 251,533 184,866 115,425 53,558 214,827 171,947 114,266 68.97%
-
Net Worth 14,033 10,911 5,145 71,550 20,157 -57,321 -55,919 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 14,033 10,911 5,145 71,550 20,157 -57,321 -55,919 -
NOSH 280,668 272,797 257,272 265,000 74,658 75,423 75,567 139.25%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.72% 2.08% -1.21% 0.10% 6.15% 2.19% 1.95% -
ROE 70.52% 35.75% -27.50% 0.07% 69.86% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 93.08 69.21 44.33 20.23 306.61 233.08 154.22 -28.51%
EPS 3.57 1.43 -0.55 0.02 5.59 1.53 0.90 149.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.02 0.27 0.27 -0.76 -0.74 -
Adjusted Per Share Value based on latest NOSH - 265,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 43.92 31.74 19.17 9.01 38.49 29.56 19.59 71.04%
EPS 1.66 0.66 -0.24 0.01 2.37 0.65 0.38 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0183 0.0087 0.1203 0.0339 -0.0964 -0.094 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.45 0.56 0.58 0.32 0.12 0.17 0.20 -
P/RPS 0.48 0.81 1.31 1.58 0.04 0.07 0.13 138.32%
P/EPS 12.76 39.16 -105.45 1,600.00 0.64 3.33 6.64 54.38%
EY 7.84 2.55 -0.95 0.06 157.18 30.00 15.06 -35.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 14.00 29.00 1.19 0.44 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 24/08/07 12/06/07 28/02/07 30/11/06 30/08/06 -
Price 0.29 0.43 0.63 0.41 0.25 0.16 0.17 -
P/RPS 0.31 0.62 1.42 2.03 0.08 0.07 0.11 99.14%
P/EPS 8.22 30.07 -114.55 2,050.00 1.33 3.14 5.64 28.45%
EY 12.16 3.33 -0.87 0.05 75.45 31.87 17.72 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 10.75 31.50 1.52 0.93 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