[EPICON] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 71.65%
YoY- -32.29%
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 70,619 83,091 70,777 69,291 62,537 72,449 74,757 -3.72%
PBT 2,036 14,971 778 -1,008 -6,180 8,860 5,778 -50.07%
Tax -953 -2,924 -547 -934 -671 -3,079 -462 61.97%
NP 1,083 12,047 231 -1,942 -6,851 5,781 5,316 -65.34%
-
NP to SH 1,083 12,047 231 -1,942 -6,851 5,815 5,316 -65.34%
-
Tax Rate 46.81% 19.53% 70.31% - - 34.75% 8.00% -
Total Cost 69,536 71,044 70,546 71,233 69,388 66,668 69,441 0.09%
-
Net Worth 15,041 21,135 8,662 9,103 9,054 15,070 12,081 15.71%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 15,041 21,135 8,662 9,103 9,054 15,070 12,081 15.71%
NOSH 300,833 301,929 288,750 303,437 301,806 301,409 302,045 -0.26%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.53% 14.50% 0.33% -2.80% -10.96% 7.98% 7.11% -
ROE 7.20% 57.00% 2.67% -21.33% -75.67% 38.59% 44.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 23.47 27.52 24.51 22.84 20.72 24.04 24.75 -3.47%
EPS 0.36 3.99 0.08 -0.64 -2.27 1.93 1.76 -65.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.03 0.03 0.03 0.05 0.04 16.02%
Adjusted Per Share Value based on latest NOSH - 303,437
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.87 13.97 11.90 11.65 10.51 12.18 12.57 -3.74%
EPS 0.18 2.03 0.04 -0.33 -1.15 0.98 0.89 -65.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0355 0.0146 0.0153 0.0152 0.0253 0.0203 15.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.15 0.20 0.25 0.18 0.30 0.45 0.56 -
P/RPS 0.64 0.73 1.02 0.79 1.45 1.87 2.26 -56.84%
P/EPS 41.67 5.01 312.50 -28.13 -13.22 23.32 31.82 19.67%
EY 2.40 19.95 0.32 -3.56 -7.57 4.29 3.14 -16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.86 8.33 6.00 10.00 9.00 14.00 -64.15%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 29/02/08 28/11/07 -
Price 0.25 0.19 0.16 0.22 0.21 0.29 0.43 -
P/RPS 1.06 0.69 0.65 0.96 1.01 1.21 1.74 -28.11%
P/EPS 69.44 4.76 200.00 -34.38 -9.25 15.03 24.43 100.53%
EY 1.44 21.00 0.50 -2.91 -10.81 6.65 4.09 -50.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 2.71 5.33 7.33 7.00 5.80 10.75 -39.94%

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