[EPICON] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 20.5%
YoY- 114.84%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 129,228 123,680 125,797 144,136 131,828 114,044 116,542 1.73%
PBT 5,657 -13,159 -11,794 2,343 -7,188 -860 2,393 15.40%
Tax -99 0 0 -1,038 -1,605 -521 -117 -2.74%
NP 5,558 -13,159 -11,794 1,305 -8,793 -1,381 2,276 16.02%
-
NP to SH 5,558 -13,178 -11,794 1,305 -8,793 -1,415 2,276 16.02%
-
Tax Rate 1.75% - - 44.30% - - 4.89% -
Total Cost 123,670 136,839 137,591 142,831 140,621 115,425 114,266 1.32%
-
Net Worth 104,445 101,613 99,540 18,209 9,064 5,145 -55,919 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 104,445 101,613 99,540 18,209 9,064 5,145 -55,919 -
NOSH 373,020 317,542 301,636 303,488 302,164 257,272 75,567 30.45%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.30% -10.64% -9.38% 0.91% -6.67% -1.21% 1.95% -
ROE 5.32% -12.97% -11.85% 7.17% -97.00% -27.50% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.64 38.95 41.70 47.49 43.63 44.33 154.22 -22.01%
EPS 1.49 -4.15 -3.91 0.43 -2.91 -0.55 0.90 8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.32 0.33 0.06 0.03 0.02 -0.74 -
Adjusted Per Share Value based on latest NOSH - 318,571
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.73 20.79 21.15 24.23 22.16 19.17 19.59 1.74%
EPS 0.93 -2.22 -1.98 0.22 -1.48 -0.24 0.38 16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1708 0.1674 0.0306 0.0152 0.0087 -0.094 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.17 0.17 0.24 0.18 0.58 0.20 -
P/RPS 0.46 0.44 0.41 0.51 0.41 1.31 0.13 23.42%
P/EPS 10.74 -4.10 -4.35 55.81 -6.19 -105.45 6.64 8.33%
EY 9.31 -24.41 -23.00 1.79 -16.17 -0.95 15.06 -7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.52 4.00 6.00 29.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 27/08/09 28/08/08 24/08/07 30/08/06 -
Price 0.14 0.135 0.17 0.26 0.22 0.63 0.17 -
P/RPS 0.40 0.35 0.41 0.55 0.50 1.42 0.11 23.98%
P/EPS 9.40 -3.25 -4.35 60.47 -7.56 -114.55 5.64 8.87%
EY 10.64 -30.74 -23.00 1.65 -13.23 -0.87 17.72 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.52 4.33 7.33 31.50 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