[EPICON] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.98%
YoY- 185.45%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 216,539 202,606 188,801 175,793 30,124 42,386 71,048 20.39%
PBT 2,957 -6,410 4,918 4,033 -4,323 16,701 -24,181 -
Tax -1,225 -2,152 -983 -187 -187 163 690 -
NP 1,732 -8,562 3,935 3,846 -4,510 16,864 -23,491 -
-
NP to SH 1,484 -8,562 3,901 3,846 -4,501 16,864 -23,491 -
-
Tax Rate 41.43% - 19.99% 4.64% - -0.98% - -
Total Cost 214,807 211,168 184,866 171,947 34,634 25,522 94,539 14.64%
-
Net Worth 18,171 9,044 10,911 -57,321 -52,511 -47,219 -49,608 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 18,171 9,044 10,911 -57,321 -52,511 -47,219 -49,608 -
NOSH 302,857 301,478 272,797 75,423 75,016 74,951 72,953 26.74%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.80% -4.23% 2.08% 2.19% -14.97% 39.79% -33.06% -
ROE 8.17% -94.67% 35.75% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 71.50 67.20 69.21 233.08 40.16 56.55 97.39 -5.01%
EPS 0.49 -2.84 1.43 1.53 -6.00 22.50 -32.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.03 0.04 -0.76 -0.70 -0.63 -0.68 -
Adjusted Per Share Value based on latest NOSH - 75,600
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 36.41 34.06 31.74 29.56 5.06 7.13 11.94 20.40%
EPS 0.25 -1.44 0.66 0.65 -0.76 2.84 -3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0152 0.0183 -0.0964 -0.0883 -0.0794 -0.0834 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.23 0.25 0.56 0.17 0.25 0.30 0.32 -
P/RPS 0.32 0.37 0.81 0.07 0.62 0.53 0.33 -0.51%
P/EPS 46.94 -8.80 39.16 3.33 -4.17 1.33 -0.99 -
EY 2.13 -11.36 2.55 30.00 -24.00 75.00 -100.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 8.33 14.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/09 28/11/08 28/11/07 30/11/06 28/11/05 30/11/04 21/11/03 -
Price 0.25 0.16 0.43 0.16 0.30 0.26 0.30 -
P/RPS 0.35 0.24 0.62 0.07 0.75 0.46 0.31 2.04%
P/EPS 51.02 -5.63 30.07 3.14 -5.00 1.16 -0.93 -
EY 1.96 -17.75 3.33 31.87 -20.00 86.54 -107.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 5.33 10.75 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