[EPICON] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -207.31%
YoY- -516.7%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 261,467 264,695 277,724 283,034 299,630 298,004 293,778 -7.46%
PBT -32,330 -24,609 -13,494 -10,473 17,930 18,093 16,777 -
Tax -2,572 -2,759 -2,844 -3,797 -4,149 -4,509 -5,358 -38.66%
NP -34,902 -27,368 -16,338 -14,270 13,781 13,584 11,419 -
-
NP to SH -34,906 -27,620 -16,590 -14,522 13,533 13,584 11,419 -
-
Tax Rate - - - - 23.14% 24.92% 31.94% -
Total Cost 296,369 292,063 294,062 297,304 285,849 284,420 282,359 3.27%
-
Net Worth 106,756 99,617 104,469 108,801 17,999 19,114 15,041 268.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,756 99,617 104,469 108,801 17,999 19,114 15,041 268.88%
NOSH 333,615 301,871 298,484 302,226 300,000 318,571 300,833 7.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -13.35% -10.34% -5.88% -5.04% 4.60% 4.56% 3.89% -
ROE -32.70% -27.73% -15.88% -13.35% 75.18% 71.07% 75.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.37 87.68 93.04 93.65 99.88 93.54 97.65 -13.62%
EPS -10.46 -9.15 -5.56 -4.81 4.51 4.26 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.35 0.36 0.06 0.06 0.05 244.32%
Adjusted Per Share Value based on latest NOSH - 302,226
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.96 44.50 46.69 47.58 50.38 50.10 49.39 -7.46%
EPS -5.87 -4.64 -2.79 -2.44 2.28 2.28 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1675 0.1756 0.1829 0.0303 0.0321 0.0253 268.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.17 0.20 0.22 0.23 0.24 0.15 -
P/RPS 0.22 0.19 0.21 0.23 0.23 0.26 0.15 29.05%
P/EPS -1.62 -1.86 -3.60 -4.58 5.10 5.63 3.95 -
EY -61.55 -53.82 -27.79 -21.84 19.61 17.77 25.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.57 0.61 3.83 4.00 3.00 -68.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 25/02/10 16/11/09 27/08/09 28/05/09 -
Price 0.14 0.17 0.18 0.23 0.25 0.26 0.25 -
P/RPS 0.18 0.19 0.19 0.25 0.25 0.28 0.26 -21.72%
P/EPS -1.34 -1.86 -3.24 -4.79 5.54 6.10 6.59 -
EY -74.74 -53.82 -30.88 -20.89 18.04 16.40 15.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.51 0.64 4.17 4.33 5.00 -80.18%

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