[EPICON] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -66.49%
YoY- -303.33%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 260,670 264,506 261,467 264,695 277,724 283,034 299,630 -8.87%
PBT -31,476 -26,044 -32,330 -24,609 -13,494 -10,473 17,930 -
Tax -5,096 -5,096 -2,572 -2,759 -2,844 -3,797 -4,149 14.70%
NP -36,572 -31,140 -34,902 -27,368 -16,338 -14,270 13,781 -
-
NP to SH -36,894 -31,403 -34,906 -27,620 -16,590 -14,522 13,533 -
-
Tax Rate - - - - - - 23.14% -
Total Cost 297,242 295,646 296,369 292,063 294,062 297,304 285,849 2.64%
-
Net Worth 108,465 93,540 106,756 99,617 104,469 108,801 17,999 231.51%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 108,465 93,540 106,756 99,617 104,469 108,801 17,999 231.51%
NOSH 319,014 334,073 333,615 301,871 298,484 302,226 300,000 4.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -14.03% -11.77% -13.35% -10.34% -5.88% -5.04% 4.60% -
ROE -34.01% -33.57% -32.70% -27.73% -15.88% -13.35% 75.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.71 79.18 78.37 87.68 93.04 93.65 99.88 -12.53%
EPS -11.56 -9.40 -10.46 -9.15 -5.56 -4.81 4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.28 0.32 0.33 0.35 0.36 0.06 218.18%
Adjusted Per Share Value based on latest NOSH - 301,871
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 43.83 44.47 43.96 44.50 46.69 47.58 50.38 -8.87%
EPS -6.20 -5.28 -5.87 -4.64 -2.79 -2.44 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1573 0.1795 0.1675 0.1756 0.1829 0.0303 231.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.16 0.14 0.17 0.17 0.20 0.22 0.23 -
P/RPS 0.20 0.18 0.22 0.19 0.21 0.23 0.23 -8.90%
P/EPS -1.38 -1.49 -1.62 -1.86 -3.60 -4.58 5.10 -
EY -72.28 -67.14 -61.55 -53.82 -27.79 -21.84 19.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.53 0.52 0.57 0.61 3.83 -75.33%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 25/02/10 16/11/09 -
Price 0.14 0.15 0.14 0.17 0.18 0.23 0.25 -
P/RPS 0.17 0.19 0.18 0.19 0.19 0.25 0.25 -22.68%
P/EPS -1.21 -1.60 -1.34 -1.86 -3.24 -4.79 5.54 -
EY -82.61 -62.67 -74.74 -53.82 -30.88 -20.89 18.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.44 0.52 0.51 0.64 4.17 -78.72%

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