[EPICON] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 140.7%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 253,774 264,506 283,034 285,696 261,250 228,909 39,274 36.45%
PBT -25,918 -26,044 -10,043 8,560 13,779 10,728 -3,078 42.61%
Tax -727 -5,096 -3,797 -5,075 -4,062 3,354 -91 41.36%
NP -26,645 -31,140 -13,840 3,485 9,717 14,082 -3,169 42.57%
-
NP to SH -27,095 -31,403 -14,102 3,485 9,896 14,082 -3,142 43.17%
-
Tax Rate - - - 59.29% 29.48% -31.26% - -
Total Cost 280,419 295,646 296,874 282,211 251,533 214,827 42,443 36.96%
-
Net Worth 87,791 116,896 110,845 21,213 14,033 20,157 -53,885 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 87,791 116,896 110,845 21,213 14,033 20,157 -53,885 -
NOSH 337,659 333,990 307,903 303,043 280,668 74,658 75,894 28.23%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -10.50% -11.77% -4.89% 1.22% 3.72% 6.15% -8.07% -
ROE -30.86% -26.86% -12.72% 16.43% 70.52% 69.86% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 75.16 79.20 91.92 94.28 93.08 306.61 51.75 6.41%
EPS -7.99 -9.83 -4.58 1.15 3.57 5.59 -4.20 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.35 0.36 0.07 0.05 0.27 -0.71 -
Adjusted Per Share Value based on latest NOSH - 301,929
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 42.67 44.47 47.58 48.03 43.92 38.49 6.60 36.46%
EPS -4.56 -5.28 -2.37 0.59 1.66 2.37 -0.53 43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1476 0.1965 0.1864 0.0357 0.0236 0.0339 -0.0906 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.14 0.14 0.22 0.20 0.45 0.12 0.20 -
P/RPS 0.19 0.18 0.24 0.21 0.48 0.04 0.39 -11.29%
P/EPS -1.74 -1.49 -4.80 17.39 12.76 0.64 -4.83 -15.64%
EY -57.32 -67.16 -20.82 5.75 7.84 157.18 -20.70 18.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.61 2.86 9.00 0.44 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.14 0.15 0.23 0.19 0.29 0.25 0.18 -
P/RPS 0.19 0.19 0.25 0.20 0.31 0.08 0.35 -9.67%
P/EPS -1.74 -1.60 -5.02 16.52 8.22 1.33 -4.35 -14.15%
EY -57.32 -62.68 -19.91 6.05 12.16 75.45 -23.00 16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.64 2.71 5.80 0.93 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