[EPICON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 571.84%
YoY- 196.39%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 226,411 226,267 228,909 184,943 136,388 86,520 39,274 222.54%
PBT 7,476 10,527 10,730 5,279 939 -1,331 -3,078 -
Tax 2,949 3,314 3,354 -90 -151 -137 -91 -
NP 10,425 13,841 14,084 5,189 788 -1,468 -3,169 -
-
NP to SH 10,391 13,841 14,084 5,153 767 -1,489 -3,175 -
-
Tax Rate -39.45% -31.48% -31.26% 1.70% 16.08% - - -
Total Cost 215,986 212,426 214,825 179,754 135,600 87,988 42,443 196.73%
-
Net Worth 5,338 71,550 20,520 -57,455 -57,378 -52,628 -52,184 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,338 71,550 20,520 -57,455 -57,378 -52,628 -52,184 -
NOSH 266,909 265,000 76,000 75,600 77,538 74,124 73,499 136.81%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.60% 6.12% 6.15% 2.81% 0.58% -1.70% -8.07% -
ROE 194.65% 19.34% 68.64% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.83 85.38 301.20 244.63 175.90 116.72 53.43 36.21%
EPS 3.89 5.22 18.53 6.82 0.99 -2.01 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.27 0.27 -0.76 -0.74 -0.71 -0.71 -
Adjusted Per Share Value based on latest NOSH - 75,600
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.07 38.04 38.49 31.09 22.93 14.55 6.60 222.66%
EPS 1.75 2.33 2.37 0.87 0.13 -0.25 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.1203 0.0345 -0.0966 -0.0965 -0.0885 -0.0877 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.58 0.32 0.12 0.17 0.20 0.16 0.20 -
P/RPS 0.68 0.37 0.04 0.07 0.11 0.14 0.37 50.20%
P/EPS 14.90 6.13 0.65 2.49 20.22 -7.97 -4.63 -
EY 6.71 16.32 154.43 40.09 4.95 -12.55 -21.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.00 1.19 0.44 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 12/06/07 28/02/07 30/11/06 30/08/06 16/05/06 28/02/06 -
Price 0.63 0.41 0.25 0.16 0.17 0.32 0.18 -
P/RPS 0.74 0.48 0.08 0.07 0.10 0.27 0.34 68.18%
P/EPS 16.18 7.85 1.35 2.35 17.19 -15.93 -4.17 -
EY 6.18 12.74 74.13 42.60 5.82 -6.28 -24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.50 1.52 0.93 0.00 0.00 0.00 0.00 -

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