[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.92%
YoY- 115.81%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 283,034 216,539 144,136 70,619 285,696 202,606 131,828 66.19%
PBT -10,043 2,957 2,343 2,036 8,560 -6,410 -7,188 24.90%
Tax -3,797 -1,225 -1,038 -953 -5,075 -2,152 -1,605 77.26%
NP -13,840 1,732 1,305 1,083 3,485 -8,562 -8,793 35.19%
-
NP to SH -14,102 1,484 1,305 1,083 3,485 -8,562 -8,793 36.89%
-
Tax Rate - 41.43% 44.30% 46.81% 59.29% - - -
Total Cost 296,874 214,807 142,831 69,536 282,211 211,168 140,621 64.34%
-
Net Worth 110,845 18,171 18,209 15,041 21,213 9,044 9,064 428.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 110,845 18,171 18,209 15,041 21,213 9,044 9,064 428.38%
NOSH 307,903 302,857 303,488 300,833 303,043 301,478 302,164 1.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.89% 0.80% 0.91% 1.53% 1.22% -4.23% -6.67% -
ROE -12.72% 8.17% 7.17% 7.20% 16.43% -94.67% -97.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 91.92 71.50 47.49 23.47 94.28 67.20 43.63 64.11%
EPS -4.58 0.49 0.43 0.36 1.15 -2.84 -2.91 35.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.06 0.06 0.05 0.07 0.03 0.03 421.78%
Adjusted Per Share Value based on latest NOSH - 300,833
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 47.58 36.41 24.23 11.87 48.03 34.06 22.16 66.20%
EPS -2.37 0.25 0.22 0.18 0.59 -1.44 -1.48 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.0306 0.0306 0.0253 0.0357 0.0152 0.0152 429.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.23 0.24 0.15 0.20 0.25 0.18 -
P/RPS 0.24 0.32 0.51 0.64 0.21 0.37 0.41 -29.95%
P/EPS -4.80 46.94 55.81 41.67 17.39 -8.80 -6.19 -15.55%
EY -20.82 2.13 1.79 2.40 5.75 -11.36 -16.17 18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 3.83 4.00 3.00 2.86 8.33 6.00 -78.12%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 16/11/09 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.23 0.25 0.26 0.25 0.19 0.16 0.22 -
P/RPS 0.25 0.35 0.55 1.06 0.20 0.24 0.50 -36.92%
P/EPS -5.02 51.02 60.47 69.44 16.52 -5.63 -7.56 -23.83%
EY -19.91 1.96 1.65 1.44 6.05 -17.75 -13.23 31.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 4.17 4.33 5.00 2.71 5.33 7.33 -80.23%

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