[EPICON] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -103.49%
YoY- -11.73%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 111,748 118,161 129,228 123,680 125,797 144,136 131,828 -2.71%
PBT 5,728 14,937 5,657 -13,159 -11,794 2,343 -7,188 -
Tax -725 -729 -99 0 0 -1,038 -1,605 -12.40%
NP 5,003 14,208 5,558 -13,159 -11,794 1,305 -8,793 -
-
NP to SH 5,003 14,208 5,558 -13,178 -11,794 1,305 -8,793 -
-
Tax Rate 12.66% 4.88% 1.75% - - 44.30% - -
Total Cost 106,745 103,953 123,670 136,839 137,591 142,831 140,621 -4.48%
-
Net Worth 128,895 124,867 104,445 101,613 99,540 18,209 9,064 55.61%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 128,895 124,867 104,445 101,613 99,540 18,209 9,064 55.61%
NOSH 402,798 402,798 373,020 317,542 301,636 303,488 302,164 4.90%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.48% 12.02% 4.30% -10.64% -9.38% 0.91% -6.67% -
ROE 3.88% 11.38% 5.32% -12.97% -11.85% 7.17% -97.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.74 29.34 34.64 38.95 41.70 47.49 43.63 -7.26%
EPS 1.24 3.53 1.49 -4.15 -3.91 0.43 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.28 0.32 0.33 0.06 0.03 48.34%
Adjusted Per Share Value based on latest NOSH - 316,084
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.79 19.87 21.73 20.79 21.15 24.23 22.16 -2.71%
EPS 0.84 2.39 0.93 -2.22 -1.98 0.22 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2099 0.1756 0.1708 0.1674 0.0306 0.0152 55.68%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.31 0.135 0.16 0.17 0.17 0.24 0.18 -
P/RPS 1.12 0.46 0.46 0.44 0.41 0.51 0.41 18.22%
P/EPS 24.96 3.83 10.74 -4.10 -4.35 55.81 -6.19 -
EY 4.01 26.13 9.31 -24.41 -23.00 1.79 -16.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.44 0.57 0.53 0.52 4.00 6.00 -26.18%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 30/08/12 26/08/11 26/08/10 27/08/09 28/08/08 -
Price 0.305 0.14 0.14 0.135 0.17 0.26 0.22 -
P/RPS 1.10 0.48 0.40 0.35 0.41 0.55 0.50 14.03%
P/EPS 24.56 3.97 9.40 -3.25 -4.35 60.47 -7.56 -
EY 4.07 25.20 10.64 -30.74 -23.00 1.65 -13.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.45 0.50 0.42 0.52 4.33 7.33 -28.85%

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