[EPICON] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 71.65%
YoY- -32.29%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 62,207 60,488 73,517 69,291 60,433 60,289 10,421 34.66%
PBT -6,742 -10,807 308 -1,008 -999 2,052 -218 77.12%
Tax 0 0 -85 -934 -435 -70 -56 -
NP -6,742 -10,807 223 -1,942 -1,434 1,982 -274 70.50%
-
NP to SH -6,701 -10,807 223 -1,942 -1,468 1,982 -274 70.33%
-
Tax Rate - - 27.60% - - 3.41% - -
Total Cost 68,949 71,295 73,294 71,233 61,867 58,307 10,695 36.40%
-
Net Worth 101,147 99,617 19,114 9,103 5,338 -57,378 -49,412 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 101,147 99,617 19,114 9,103 5,338 -57,378 -49,412 -
NOSH 316,084 301,871 318,571 303,437 266,909 77,538 73,749 27.43%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -10.84% -17.87% 0.30% -2.80% -2.37% 3.29% -2.63% -
ROE -6.63% -10.85% 1.17% -21.33% -27.50% 0.00% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.68 20.04 23.08 22.84 22.64 77.75 14.13 5.67%
EPS -2.12 -3.58 0.07 -0.64 -0.55 0.79 -0.40 32.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.06 0.03 0.02 -0.74 -0.67 -
Adjusted Per Share Value based on latest NOSH - 303,437
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.46 10.17 12.36 11.65 10.16 10.14 1.75 34.69%
EPS -1.13 -1.82 0.04 -0.33 -0.25 0.33 -0.05 68.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.1675 0.0321 0.0153 0.009 -0.0965 -0.0831 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.17 0.17 0.24 0.18 0.58 0.20 0.31 -
P/RPS 0.86 0.85 1.04 0.79 2.56 0.26 2.19 -14.41%
P/EPS -8.02 -4.75 342.86 -28.13 -105.45 7.82 -83.44 -32.30%
EY -12.47 -21.06 0.29 -3.56 -0.95 12.78 -1.20 47.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 4.00 6.00 29.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 27/08/09 28/08/08 24/08/07 30/08/06 25/08/05 -
Price 0.135 0.17 0.26 0.22 0.63 0.17 0.32 -
P/RPS 0.69 0.85 1.13 0.96 2.78 0.22 2.26 -17.93%
P/EPS -6.37 -4.75 371.43 -34.38 -114.55 6.65 -86.13 -35.19%
EY -15.70 -21.06 0.27 -2.91 -0.87 15.04 -1.16 54.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 4.33 7.33 31.50 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