[EPICON] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5115.15%
YoY- 107.17%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 72,403 73,517 70,619 83,091 70,777 69,291 62,537 10.24%
PBT 615 308 2,036 14,971 778 -1,008 -6,180 -
Tax -187 -85 -953 -2,924 -547 -934 -671 -57.30%
NP 428 223 1,083 12,047 231 -1,942 -6,851 -
-
NP to SH 180 223 1,083 12,047 231 -1,942 -6,851 -
-
Tax Rate 30.41% 27.60% 46.81% 19.53% 70.31% - - -
Total Cost 71,975 73,294 69,536 71,044 70,546 71,233 69,388 2.46%
-
Net Worth 17,999 19,114 15,041 21,135 8,662 9,103 9,054 58.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 17,999 19,114 15,041 21,135 8,662 9,103 9,054 58.03%
NOSH 300,000 318,571 300,833 301,929 288,750 303,437 301,806 -0.39%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.59% 0.30% 1.53% 14.50% 0.33% -2.80% -10.96% -
ROE 1.00% 1.17% 7.20% 57.00% 2.67% -21.33% -75.67% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.13 23.08 23.47 27.52 24.51 22.84 20.72 10.68%
EPS 0.06 0.07 0.36 3.99 0.08 -0.64 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.07 0.03 0.03 0.03 58.67%
Adjusted Per Share Value based on latest NOSH - 301,929
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.17 12.36 11.87 13.97 11.90 11.65 10.51 10.26%
EPS 0.03 0.04 0.18 2.03 0.04 -0.33 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0321 0.0253 0.0355 0.0146 0.0153 0.0152 58.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.23 0.24 0.15 0.20 0.25 0.18 0.30 -
P/RPS 0.95 1.04 0.64 0.73 1.02 0.79 1.45 -24.54%
P/EPS 383.33 342.86 41.67 5.01 312.50 -28.13 -13.22 -
EY 0.26 0.29 2.40 19.95 0.32 -3.56 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.00 3.00 2.86 8.33 6.00 10.00 -47.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 -
Price 0.25 0.26 0.25 0.19 0.16 0.22 0.21 -
P/RPS 1.04 1.13 1.06 0.69 0.65 0.96 1.01 1.96%
P/EPS 416.67 371.43 69.44 4.76 200.00 -34.38 -9.25 -
EY 0.24 0.27 1.44 21.00 0.50 -2.91 -10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 4.33 5.00 2.71 5.33 7.33 7.00 -29.17%

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