[EPICON] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -1434.91%
YoY- -162.17%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 251,594 288,272 263,656 228,088 233,084 38,856 63,536 25.76%
PBT -23,588 4,686 -14,376 -1,720 4,786 -3,246 35,314 -
Tax 0 -2,076 -3,210 -1,042 -234 -112 6 -
NP -23,588 2,610 -17,586 -2,762 4,552 -3,358 35,320 -
-
NP to SH -23,588 2,610 -17,586 -2,830 4,552 -3,358 35,320 -
-
Tax Rate - 44.30% - - 4.89% - -0.02% -
Total Cost 275,182 285,662 281,242 230,850 228,532 42,214 28,216 46.14%
-
Net Worth 99,540 18,209 9,064 5,145 -55,919 -51,315 -46,394 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 99,540 18,209 9,064 5,145 -55,919 -51,315 -46,394 -
NOSH 301,636 303,488 302,164 257,272 75,567 76,590 74,830 26.14%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -9.38% 0.91% -6.67% -1.21% 1.95% -8.64% 55.59% -
ROE -23.70% 14.33% -194.00% -55.00% 0.00% 0.00% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 83.41 94.99 87.26 88.66 308.44 50.73 84.91 -0.29%
EPS -7.82 0.86 -5.82 -1.10 1.80 -4.40 47.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.06 0.03 0.02 -0.74 -0.67 -0.62 -
Adjusted Per Share Value based on latest NOSH - 266,909
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.30 48.47 44.33 38.35 39.19 6.53 10.68 25.77%
EPS -3.97 0.44 -2.96 -0.48 0.77 -0.56 5.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.0306 0.0152 0.0087 -0.094 -0.0863 -0.078 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.17 0.24 0.18 0.58 0.20 0.31 0.30 -
P/RPS 0.20 0.25 0.21 0.65 0.06 0.61 0.35 -8.90%
P/EPS -2.17 27.91 -3.09 -52.73 3.32 -7.07 0.64 -
EY -46.00 3.58 -32.33 -1.90 30.12 -14.14 157.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 4.00 6.00 29.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 24/08/07 30/08/06 25/08/05 27/08/04 -
Price 0.17 0.26 0.22 0.63 0.17 0.32 0.30 -
P/RPS 0.20 0.27 0.25 0.71 0.06 0.63 0.35 -8.90%
P/EPS -2.17 30.23 -3.78 -57.27 2.82 -7.30 0.64 -
EY -46.00 3.31 -26.45 -1.75 35.43 -13.70 157.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 4.33 7.33 31.50 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