[EPICON] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.04%
YoY- -116.24%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 255,473 262,389 260,670 264,506 261,467 264,695 277,724 -5.41%
PBT -27,432 -27,411 -31,476 -26,044 -32,330 -24,609 -13,494 60.40%
Tax -5,096 -5,096 -5,096 -5,096 -2,572 -2,759 -2,844 47.47%
NP -32,528 -32,507 -36,572 -31,140 -34,902 -27,368 -16,338 58.19%
-
NP to SH -32,881 -32,860 -36,894 -31,403 -34,906 -27,620 -16,590 57.71%
-
Tax Rate - - - - - - - -
Total Cost 288,001 294,896 297,242 295,646 296,369 292,063 294,062 -1.37%
-
Net Worth 96,310 101,147 108,465 93,540 106,756 99,617 104,469 -5.27%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 96,310 101,147 108,465 93,540 106,756 99,617 104,469 -5.27%
NOSH 321,036 316,084 319,014 334,073 333,615 301,871 298,484 4.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -12.73% -12.39% -14.03% -11.77% -13.35% -10.34% -5.88% -
ROE -34.14% -32.49% -34.01% -33.57% -32.70% -27.73% -15.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.58 83.01 81.71 79.18 78.37 87.68 93.04 -9.88%
EPS -10.24 -10.40 -11.56 -9.40 -10.46 -9.15 -5.56 50.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.34 0.28 0.32 0.33 0.35 -9.75%
Adjusted Per Share Value based on latest NOSH - 334,073
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.95 44.11 43.83 44.47 43.96 44.50 46.69 -5.40%
EPS -5.53 -5.52 -6.20 -5.28 -5.87 -4.64 -2.79 57.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1701 0.1824 0.1573 0.1795 0.1675 0.1756 -5.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.17 0.16 0.14 0.17 0.17 0.20 -
P/RPS 0.18 0.20 0.20 0.18 0.22 0.19 0.21 -9.75%
P/EPS -1.37 -1.64 -1.38 -1.49 -1.62 -1.86 -3.60 -47.45%
EY -73.16 -61.15 -72.28 -67.14 -61.55 -53.82 -27.79 90.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.47 0.50 0.53 0.52 0.57 -12.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.14 0.135 0.14 0.15 0.14 0.17 0.18 -
P/RPS 0.18 0.16 0.17 0.19 0.18 0.19 0.19 -3.53%
P/EPS -1.37 -1.30 -1.21 -1.60 -1.34 -1.86 -3.24 -43.63%
EY -73.16 -77.01 -82.61 -62.67 -74.74 -53.82 -30.88 77.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.41 0.54 0.44 0.52 0.51 -5.29%

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