[EPICON] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -168.08%
YoY- -126.69%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Revenue 202,606 188,801 175,793 30,124 42,386 71,048 91,321 13.02%
PBT -6,410 4,918 4,033 -4,323 16,701 -24,181 -10,106 -6.75%
Tax -2,152 -983 -187 -187 163 690 387 -
NP -8,562 3,935 3,846 -4,510 16,864 -23,491 -9,719 -1.92%
-
NP to SH -8,562 3,901 3,846 -4,501 16,864 -23,491 -9,719 -1.92%
-
Tax Rate - 19.99% 4.64% - -0.98% - - -
Total Cost 211,168 184,866 171,947 34,634 25,522 94,539 101,040 11.99%
-
Net Worth 9,044 10,911 -57,321 -52,511 -47,219 -49,608 -1,378 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Net Worth 9,044 10,911 -57,321 -52,511 -47,219 -49,608 -1,378 -
NOSH 301,478 272,797 75,423 75,016 74,951 72,953 68,929 25.45%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
NP Margin -4.23% 2.08% 2.19% -14.97% 39.79% -33.06% -10.64% -
ROE -94.67% 35.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
RPS 67.20 69.21 233.08 40.16 56.55 97.39 132.49 -9.90%
EPS -2.84 1.43 1.53 -6.00 22.50 -32.20 -14.10 -21.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 -0.76 -0.70 -0.63 -0.68 -0.02 -
Adjusted Per Share Value based on latest NOSH - 74,105
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
RPS 34.06 31.74 29.56 5.06 7.13 11.94 15.35 13.03%
EPS -1.44 0.66 0.65 -0.76 2.84 -3.95 -1.63 -1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0183 -0.0964 -0.0883 -0.0794 -0.0834 -0.0023 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 -
Price 0.25 0.56 0.17 0.25 0.30 0.32 0.85 -
P/RPS 0.37 0.81 0.07 0.62 0.53 0.33 0.64 -8.07%
P/EPS -8.80 39.16 3.33 -4.17 1.33 -0.99 -6.03 5.98%
EY -11.36 2.55 30.00 -24.00 75.00 -100.63 -16.59 -5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 14.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Date 28/11/08 28/11/07 30/11/06 28/11/05 30/11/04 21/11/03 24/05/02 -
Price 0.16 0.43 0.16 0.30 0.26 0.30 0.80 -
P/RPS 0.24 0.62 0.07 0.75 0.46 0.31 0.60 -13.13%
P/EPS -5.63 30.07 3.14 -5.00 1.16 -0.93 -5.67 -0.10%
EY -17.75 3.33 31.87 -20.00 86.54 -107.33 -17.63 0.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 10.75 0.00 0.00 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