[EPICON] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 462.13%
YoY- 238.6%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 69,291 62,537 72,449 74,757 60,433 53,611 53,116 19.40%
PBT -1,008 -6,180 8,860 5,778 -999 139 6,696 -
Tax -934 -671 -3,079 -462 -435 -86 3,540 -
NP -1,942 -6,851 5,781 5,316 -1,434 53 10,236 -
-
NP to SH -1,942 -6,851 5,815 5,316 -1,468 53 10,236 -
-
Tax Rate - - 34.75% 8.00% - 61.87% -52.87% -
Total Cost 71,233 69,388 66,668 69,441 61,867 53,558 42,880 40.30%
-
Net Worth 9,103 9,054 15,070 12,081 5,338 71,550 20,520 -41.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 9,103 9,054 15,070 12,081 5,338 71,550 20,520 -41.86%
NOSH 303,437 301,806 301,409 302,045 266,909 265,000 76,000 151.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.80% -10.96% 7.98% 7.11% -2.37% 0.10% 19.27% -
ROE -21.33% -75.67% 38.59% 44.00% -27.50% 0.07% 49.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.84 20.72 24.04 24.75 22.64 20.23 69.89 -52.58%
EPS -0.64 -2.27 1.93 1.76 -0.55 0.02 4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.05 0.04 0.02 0.27 0.27 -76.91%
Adjusted Per Share Value based on latest NOSH - 302,045
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.65 10.51 12.18 12.57 10.16 9.01 8.93 19.41%
EPS -0.33 -1.15 0.98 0.89 -0.25 0.01 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0152 0.0253 0.0203 0.009 0.1203 0.0345 -41.87%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.18 0.30 0.45 0.56 0.58 0.32 0.12 -
P/RPS 0.79 1.45 1.87 2.26 2.56 1.58 0.17 178.73%
P/EPS -28.13 -13.22 23.32 31.82 -105.45 1,600.00 0.89 -
EY -3.56 -7.57 4.29 3.14 -0.95 0.06 112.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 10.00 9.00 14.00 29.00 1.19 0.44 471.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 29/02/08 28/11/07 24/08/07 12/06/07 28/02/07 -
Price 0.22 0.21 0.29 0.43 0.63 0.41 0.25 -
P/RPS 0.96 1.01 1.21 1.74 2.78 2.03 0.36 92.41%
P/EPS -34.38 -9.25 15.03 24.43 -114.55 2,050.00 1.86 -
EY -2.91 -10.81 6.65 4.09 -0.87 0.05 53.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 7.00 5.80 10.75 31.50 1.52 0.93 296.54%

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