[EPICON] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.05%
YoY- 174.35%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 279,034 270,176 261,250 241,917 226,411 226,267 228,909 14.12%
PBT 7,450 7,459 13,778 11,614 7,476 10,527 10,730 -21.60%
Tax -5,146 -4,647 -4,062 2,557 2,949 3,314 3,354 -
NP 2,304 2,812 9,716 14,171 10,425 13,841 14,084 -70.12%
-
NP to SH 2,338 2,812 9,716 14,137 10,391 13,841 14,084 -69.82%
-
Tax Rate 69.07% 62.30% 29.48% -22.02% -39.45% -31.48% -31.26% -
Total Cost 276,730 267,364 251,534 227,746 215,986 212,426 214,825 18.40%
-
Net Worth 9,103 9,054 15,070 12,081 5,338 71,550 20,520 -41.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 9,103 9,054 15,070 12,081 5,338 71,550 20,520 -41.86%
NOSH 303,437 301,806 301,409 302,045 266,909 265,000 76,000 151.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.83% 1.04% 3.72% 5.86% 4.60% 6.12% 6.15% -
ROE 25.68% 31.06% 64.47% 117.01% 194.65% 19.34% 68.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 91.96 89.52 86.68 80.09 84.83 85.38 301.20 -54.69%
EPS 0.77 0.93 3.22 4.68 3.89 5.22 18.53 -88.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.05 0.04 0.02 0.27 0.27 -76.91%
Adjusted Per Share Value based on latest NOSH - 302,045
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.91 45.42 43.92 40.67 38.07 38.04 38.49 14.11%
EPS 0.39 0.47 1.63 2.38 1.75 2.33 2.37 -70.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0152 0.0253 0.0203 0.009 0.1203 0.0345 -41.87%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.18 0.30 0.45 0.56 0.58 0.32 0.12 -
P/RPS 0.20 0.34 0.52 0.70 0.68 0.37 0.04 192.68%
P/EPS 23.36 32.20 13.96 11.96 14.90 6.13 0.65 991.40%
EY 4.28 3.11 7.16 8.36 6.71 16.32 154.43 -90.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 10.00 9.00 14.00 29.00 1.19 0.44 471.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 29/02/08 28/11/07 24/08/07 12/06/07 28/02/07 -
Price 0.22 0.21 0.29 0.43 0.63 0.41 0.25 -
P/RPS 0.24 0.23 0.33 0.54 0.74 0.48 0.08 108.14%
P/EPS 28.55 22.54 9.00 9.19 16.18 7.85 1.35 666.16%
EY 3.50 4.44 11.12 10.88 6.18 12.74 74.13 -86.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 7.00 5.80 10.75 31.50 1.52 0.93 296.54%

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