[EPICON] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.72%
YoY- 117.33%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 194,193 185,940 194,972 216,539 202,606 188,801 175,793 1.67%
PBT 2,212 -20,284 -18,899 2,957 -6,410 4,918 4,033 -9.51%
Tax -148 0 0 -1,225 -2,152 -983 -187 -3.81%
NP 2,064 -20,284 -18,899 1,732 -8,562 3,935 3,846 -9.84%
-
NP to SH 2,064 -20,374 -18,899 1,484 -8,562 3,901 3,846 -9.84%
-
Tax Rate 6.69% - - 41.43% - 19.99% 4.64% -
Total Cost 192,129 206,224 213,871 214,807 211,168 184,866 171,947 1.86%
-
Net Worth 101,015 96,406 106,849 18,171 9,044 10,911 -57,321 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 101,015 96,406 106,849 18,171 9,044 10,911 -57,321 -
NOSH 374,133 321,356 333,904 302,857 301,478 272,797 75,423 30.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.06% -10.91% -9.69% 0.80% -4.23% 2.08% 2.19% -
ROE 2.04% -21.13% -17.69% 8.17% -94.67% 35.75% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.90 57.86 58.39 71.50 67.20 69.21 233.08 -22.12%
EPS 0.56 -6.34 -5.66 0.49 -2.84 1.43 1.53 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.30 0.32 0.06 0.03 0.04 -0.76 -
Adjusted Per Share Value based on latest NOSH - 300,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.65 31.26 32.78 36.41 34.06 31.74 29.56 1.66%
EPS 0.35 -3.43 -3.18 0.25 -1.44 0.66 0.65 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1621 0.1796 0.0306 0.0152 0.0183 -0.0964 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.14 0.17 0.23 0.25 0.56 0.17 -
P/RPS 0.29 0.24 0.29 0.32 0.37 0.81 0.07 26.70%
P/EPS 27.19 -2.21 -3.00 46.94 -8.80 39.16 3.33 41.85%
EY 3.68 -45.29 -33.29 2.13 -11.36 2.55 30.00 -29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.47 0.53 3.83 8.33 14.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 30/11/11 30/11/10 16/11/09 28/11/08 28/11/07 30/11/06 -
Price 0.14 0.14 0.14 0.25 0.16 0.43 0.16 -
P/RPS 0.27 0.24 0.24 0.35 0.24 0.62 0.07 25.20%
P/EPS 25.38 -2.21 -2.47 51.02 -5.63 30.07 3.14 41.61%
EY 3.94 -45.29 -40.43 1.96 -17.75 3.33 31.87 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.44 4.17 5.33 10.75 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