[EPICON] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 53.1%
YoY- -107.67%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 228,909 184,943 136,388 86,520 39,274 47,012 46,934 186.76%
PBT 10,730 5,279 939 -1,331 -3,078 -4,890 -3,146 -
Tax 3,354 -90 -151 -137 -91 -486 -195 -
NP 14,084 5,189 788 -1,468 -3,169 -5,376 -3,341 -
-
NP to SH 14,084 5,153 767 -1,489 -3,175 -5,346 -3,326 -
-
Tax Rate -31.26% 1.70% 16.08% - - - - -
Total Cost 214,825 179,754 135,600 87,988 42,443 52,388 50,275 162.62%
-
Net Worth 20,520 -57,455 -57,378 -52,628 -52,184 -51,873 -49,412 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 20,520 -57,455 -57,378 -52,628 -52,184 -51,873 -49,412 -
NOSH 76,000 75,600 77,538 74,124 73,499 74,105 73,749 2.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.15% 2.81% 0.58% -1.70% -8.07% -11.44% -7.12% -
ROE 68.64% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 301.20 244.63 175.90 116.72 53.43 63.44 63.64 181.09%
EPS 18.53 6.82 0.99 -2.01 -4.32 -7.21 -4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 -0.76 -0.74 -0.71 -0.71 -0.70 -0.67 -
Adjusted Per Share Value based on latest NOSH - 74,124
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.49 31.09 22.93 14.55 6.60 7.90 7.89 186.80%
EPS 2.37 0.87 0.13 -0.25 -0.53 -0.90 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 -0.0966 -0.0965 -0.0885 -0.0877 -0.0872 -0.0831 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.12 0.17 0.20 0.16 0.20 0.25 0.31 -
P/RPS 0.04 0.07 0.11 0.14 0.37 0.39 0.49 -81.09%
P/EPS 0.65 2.49 20.22 -7.97 -4.63 -3.47 -6.87 -
EY 154.43 40.09 4.95 -12.55 -21.60 -28.86 -14.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 16/05/06 28/02/06 28/11/05 25/08/05 -
Price 0.25 0.16 0.17 0.32 0.18 0.30 0.32 -
P/RPS 0.08 0.07 0.10 0.27 0.34 0.47 0.50 -70.42%
P/EPS 1.35 2.35 17.19 -15.93 -4.17 -4.16 -7.10 -
EY 74.13 42.60 5.82 -6.28 -24.00 -24.05 -14.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 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