[EPICON] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.93%
YoY- -18.97%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 256,725 253,773 255,473 262,389 260,670 264,506 261,467 -1.21%
PBT -19,359 -25,920 -27,432 -27,411 -31,476 -26,044 -32,330 -28.93%
Tax -777 -727 -5,096 -5,096 -5,096 -5,096 -2,572 -54.94%
NP -20,136 -26,647 -32,528 -32,507 -36,572 -31,140 -34,902 -30.67%
-
NP to SH -20,527 -27,097 -32,881 -32,860 -36,894 -31,403 -34,906 -29.78%
-
Tax Rate - - - - - - - -
Total Cost 276,861 280,420 288,001 294,896 297,242 295,646 296,369 -4.43%
-
Net Worth 84,600 87,575 96,310 101,147 108,465 93,540 106,756 -14.35%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 84,600 87,575 96,310 101,147 108,465 93,540 106,756 -14.35%
NOSH 313,333 337,537 321,036 316,084 319,014 334,073 333,615 -4.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -7.84% -10.50% -12.73% -12.39% -14.03% -11.77% -13.35% -
ROE -24.26% -30.94% -34.14% -32.49% -34.01% -33.57% -32.70% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 81.93 75.34 79.58 83.01 81.71 79.18 78.37 3.00%
EPS -6.55 -8.04 -10.24 -10.40 -11.56 -9.40 -10.46 -26.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.30 0.32 0.34 0.28 0.32 -10.69%
Adjusted Per Share Value based on latest NOSH - 316,084
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.16 42.67 42.95 44.11 43.83 44.47 43.96 -1.21%
EPS -3.45 -4.56 -5.53 -5.52 -6.20 -5.28 -5.87 -29.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1472 0.1619 0.1701 0.1824 0.1573 0.1795 -14.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.14 0.14 0.14 0.17 0.16 0.14 0.17 -
P/RPS 0.17 0.19 0.18 0.20 0.20 0.18 0.22 -15.77%
P/EPS -2.14 -1.74 -1.37 -1.64 -1.38 -1.49 -1.62 20.37%
EY -46.79 -57.46 -73.16 -61.15 -72.28 -67.14 -61.55 -16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.47 0.53 0.47 0.50 0.53 -1.26%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 27/05/11 25/02/11 30/11/10 -
Price 0.14 0.14 0.14 0.135 0.14 0.15 0.14 -
P/RPS 0.17 0.19 0.18 0.16 0.17 0.19 0.18 -3.73%
P/EPS -2.14 -1.74 -1.37 -1.30 -1.21 -1.60 -1.34 36.58%
EY -46.79 -57.46 -73.16 -77.01 -82.61 -62.67 -74.74 -26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.47 0.42 0.41 0.54 0.44 11.76%

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