[EPICON] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 173.32%
YoY- 543.59%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 241,917 226,411 226,267 228,909 184,943 136,388 86,520 98.34%
PBT 11,614 7,476 10,527 10,730 5,279 939 -1,331 -
Tax 2,557 2,949 3,314 3,354 -90 -151 -137 -
NP 14,171 10,425 13,841 14,084 5,189 788 -1,468 -
-
NP to SH 14,137 10,391 13,841 14,084 5,153 767 -1,489 -
-
Tax Rate -22.02% -39.45% -31.48% -31.26% 1.70% 16.08% - -
Total Cost 227,746 215,986 212,426 214,825 179,754 135,600 87,988 88.40%
-
Net Worth 12,081 5,338 71,550 20,520 -57,455 -57,378 -52,628 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 12,081 5,338 71,550 20,520 -57,455 -57,378 -52,628 -
NOSH 302,045 266,909 265,000 76,000 75,600 77,538 74,124 154.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.86% 4.60% 6.12% 6.15% 2.81% 0.58% -1.70% -
ROE 117.01% 194.65% 19.34% 68.64% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.09 84.83 85.38 301.20 244.63 175.90 116.72 -22.18%
EPS 4.68 3.89 5.22 18.53 6.82 0.99 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.02 0.27 0.27 -0.76 -0.74 -0.71 -
Adjusted Per Share Value based on latest NOSH - 76,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.67 38.07 38.04 38.49 31.09 22.93 14.55 98.30%
EPS 2.38 1.75 2.33 2.37 0.87 0.13 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.009 0.1203 0.0345 -0.0966 -0.0965 -0.0885 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.58 0.32 0.12 0.17 0.20 0.16 -
P/RPS 0.70 0.68 0.37 0.04 0.07 0.11 0.14 192.11%
P/EPS 11.96 14.90 6.13 0.65 2.49 20.22 -7.97 -
EY 8.36 6.71 16.32 154.43 40.09 4.95 -12.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.00 29.00 1.19 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 24/08/07 12/06/07 28/02/07 30/11/06 30/08/06 16/05/06 -
Price 0.43 0.63 0.41 0.25 0.16 0.17 0.32 -
P/RPS 0.54 0.74 0.48 0.08 0.07 0.10 0.27 58.67%
P/EPS 9.19 16.18 7.85 1.35 2.35 17.19 -15.93 -
EY 10.88 6.18 12.74 74.13 42.60 5.82 -6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.75 31.50 1.52 0.93 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