[EPICON] YoY Cumulative 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- -2769.81%
YoY- -162.17%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 125,797 144,136 131,828 114,044 116,542 19,428 31,768 25.76%
PBT -11,794 2,343 -7,188 -860 2,393 -1,623 17,657 -
Tax 0 -1,038 -1,605 -521 -117 -56 3 -
NP -11,794 1,305 -8,793 -1,381 2,276 -1,679 17,660 -
-
NP to SH -11,794 1,305 -8,793 -1,415 2,276 -1,679 17,660 -
-
Tax Rate - 44.30% - - 4.89% - -0.02% -
Total Cost 137,591 142,831 140,621 115,425 114,266 21,107 14,108 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 -11.85% 7.17% -97.00% -27.50% 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 41.70 47.49 43.63 44.33 154.22 25.37 42.45 -0.29%
EPS -3.91 0.43 -2.91 -0.55 0.90 -2.20 23.60 -
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 21.15 24.23 22.16 19.17 19.59 3.27 5.34 25.77%
EPS -1.98 0.22 -1.48 -0.24 0.38 -0.28 2.97 -
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 0.41 0.51 0.41 1.31 0.13 1.22 0.71 -8.74%
P/EPS -4.35 55.81 -6.19 -105.45 6.64 -14.14 1.27 -
EY -23.00 1.79 -16.17 -0.95 15.06 -7.07 78.67 -
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 0.41 0.55 0.50 1.42 0.11 1.26 0.71 -8.74%
P/EPS -4.35 60.47 -7.56 -114.55 5.64 -14.60 1.27 -
EY -23.00 1.65 -13.23 -0.87 17.72 -6.85 78.67 -
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