[EPICON] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -19.28%
YoY- -22.08%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 60,488 65,309 66,495 72,403 73,517 70,619 83,091 -19.12%
PBT -10,807 -985 -13,432 615 308 2,036 14,971 -
Tax 0 0 -2,572 -187 -85 -953 -2,924 -
NP -10,807 -985 -16,004 428 223 1,083 12,047 -
-
NP to SH -10,807 -985 -16,018 180 223 1,083 12,047 -
-
Tax Rate - - - 30.41% 27.60% 46.81% 19.53% -
Total Cost 71,295 66,294 82,499 71,975 73,294 69,536 71,044 0.23%
-
Net Worth 99,617 104,469 108,801 17,999 19,114 15,041 21,135 181.91%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 99,617 104,469 108,801 17,999 19,114 15,041 21,135 181.91%
NOSH 301,871 298,484 302,226 300,000 318,571 300,833 301,929 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -17.87% -1.51% -24.07% 0.59% 0.30% 1.53% 14.50% -
ROE -10.85% -0.94% -14.72% 1.00% 1.17% 7.20% 57.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.04 21.88 22.00 24.13 23.08 23.47 27.52 -19.10%
EPS -3.58 -0.33 -5.30 0.06 0.07 0.36 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.36 0.06 0.06 0.05 0.07 181.95%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.17 10.98 11.18 12.17 12.36 11.87 13.97 -19.12%
EPS -1.82 -0.17 -2.69 0.03 0.04 0.18 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1756 0.1829 0.0303 0.0321 0.0253 0.0355 182.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.20 0.22 0.23 0.24 0.15 0.20 -
P/RPS 0.85 0.91 1.00 0.95 1.04 0.64 0.73 10.70%
P/EPS -4.75 -60.61 -4.15 383.33 342.86 41.67 5.01 -
EY -21.06 -1.65 -24.09 0.26 0.29 2.40 19.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.61 3.83 4.00 3.00 2.86 -68.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 16/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.17 0.18 0.23 0.25 0.26 0.25 0.19 -
P/RPS 0.85 0.82 1.05 1.04 1.13 1.06 0.69 14.95%
P/EPS -4.75 -54.55 -4.34 416.67 371.43 69.44 4.76 -
EY -21.06 -1.83 -23.04 0.24 0.27 1.44 21.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.64 4.17 4.33 5.00 2.71 -66.83%

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