[EPICON] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 111.89%
YoY- -95.65%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 73,517 70,619 83,091 70,777 69,291 62,537 72,449 0.98%
PBT 308 2,036 14,971 778 -1,008 -6,180 8,860 -89.37%
Tax -85 -953 -2,924 -547 -934 -671 -3,079 -90.88%
NP 223 1,083 12,047 231 -1,942 -6,851 5,781 -88.60%
-
NP to SH 223 1,083 12,047 231 -1,942 -6,851 5,815 -88.65%
-
Tax Rate 27.60% 46.81% 19.53% 70.31% - - 34.75% -
Total Cost 73,294 69,536 71,044 70,546 71,233 69,388 66,668 6.52%
-
Net Worth 19,114 15,041 21,135 8,662 9,103 9,054 15,070 17.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 19,114 15,041 21,135 8,662 9,103 9,054 15,070 17.18%
NOSH 318,571 300,833 301,929 288,750 303,437 301,806 301,409 3.76%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.30% 1.53% 14.50% 0.33% -2.80% -10.96% 7.98% -
ROE 1.17% 7.20% 57.00% 2.67% -21.33% -75.67% 38.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.08 23.47 27.52 24.51 22.84 20.72 24.04 -2.68%
EPS 0.07 0.36 3.99 0.08 -0.64 -2.27 1.93 -89.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.07 0.03 0.03 0.03 0.05 12.93%
Adjusted Per Share Value based on latest NOSH - 288,750
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.36 11.87 13.97 11.90 11.65 10.51 12.18 0.98%
EPS 0.04 0.18 2.03 0.04 -0.33 -1.15 0.98 -88.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0253 0.0355 0.0146 0.0153 0.0152 0.0253 17.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.24 0.15 0.20 0.25 0.18 0.30 0.45 -
P/RPS 1.04 0.64 0.73 1.02 0.79 1.45 1.87 -32.39%
P/EPS 342.86 41.67 5.01 312.50 -28.13 -13.22 23.32 501.13%
EY 0.29 2.40 19.95 0.32 -3.56 -7.57 4.29 -83.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.00 2.86 8.33 6.00 10.00 9.00 -41.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 29/02/08 -
Price 0.26 0.25 0.19 0.16 0.22 0.21 0.29 -
P/RPS 1.13 1.06 0.69 0.65 0.96 1.01 1.21 -4.46%
P/EPS 371.43 69.44 4.76 200.00 -34.38 -9.25 15.03 750.08%
EY 0.27 1.44 21.00 0.50 -2.91 -10.81 6.65 -88.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 5.00 2.71 5.33 7.33 7.00 5.80 -17.71%

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