[EPICON] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 72.06%
YoY- -190.95%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 244,304 257,700 245,892 261,236 282,476 250,148 214,444 2.19%
PBT 8,552 576 -25,668 -3,940 8,144 -24,720 556 57.63%
Tax -2,080 -200 0 0 -3,812 -2,684 -344 34.93%
NP 6,472 376 -25,668 -3,940 4,332 -27,404 212 76.69%
-
NP to SH 6,472 376 -25,904 -3,940 4,332 -27,404 212 76.69%
-
Tax Rate 24.32% 34.72% - - 46.81% - 61.87% -
Total Cost 237,832 257,324 271,560 265,176 278,144 277,552 214,232 1.75%
-
Net Worth 112,783 84,600 108,465 104,469 15,041 9,054 71,550 7.87%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 112,783 84,600 108,465 104,469 15,041 9,054 71,550 7.87%
NOSH 402,798 313,333 319,014 298,484 300,833 301,806 265,000 7.22%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.65% 0.15% -10.44% -1.51% 1.53% -10.96% 0.10% -
ROE 5.74% 0.44% -23.88% -3.77% 28.80% -302.67% 0.30% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 60.65 82.24 77.08 87.52 93.90 82.88 80.92 -4.68%
EPS 1.60 0.12 -8.12 -1.32 1.44 -9.08 0.08 64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.34 0.35 0.05 0.03 0.27 0.60%
Adjusted Per Share Value based on latest NOSH - 298,484
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 41.07 43.33 41.34 43.92 47.49 42.06 36.05 2.19%
EPS 1.09 0.06 -4.36 -0.66 0.73 -4.61 0.04 73.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1896 0.1422 0.1824 0.1756 0.0253 0.0152 0.1203 7.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.11 0.14 0.16 0.20 0.15 0.30 0.32 -
P/RPS 0.18 0.17 0.21 0.23 0.16 0.36 0.40 -12.45%
P/EPS 6.85 116.67 -1.97 -15.15 10.42 -3.30 400.00 -49.19%
EY 14.61 0.86 -50.75 -6.60 9.60 -30.27 0.25 96.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.47 0.57 3.00 10.00 1.19 -16.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 27/05/11 26/05/10 28/05/09 27/05/08 12/06/07 -
Price 0.14 0.14 0.14 0.18 0.25 0.21 0.41 -
P/RPS 0.23 0.17 0.18 0.21 0.27 0.25 0.51 -12.41%
P/EPS 8.71 116.67 -1.72 -13.64 17.36 -2.31 512.50 -49.26%
EY 11.48 0.86 -58.00 -7.33 5.76 -43.24 0.20 96.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.41 0.51 5.00 7.00 1.52 -16.90%

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