[EPICON] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -79.41%
YoY- 111.48%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 64,803 62,207 60,488 73,517 69,291 60,433 60,289 1.20%
PBT 5,513 -6,742 -10,807 308 -1,008 -999 2,052 17.88%
Tax -49 0 0 -85 -934 -435 -70 -5.76%
NP 5,464 -6,742 -10,807 223 -1,942 -1,434 1,982 18.39%
-
NP to SH 5,464 -6,701 -10,807 223 -1,942 -1,468 1,982 18.39%
-
Tax Rate 0.89% - - 27.60% - - 3.41% -
Total Cost 59,339 68,949 71,295 73,294 71,233 61,867 58,307 0.29%
-
Net Worth 104,789 101,147 99,617 19,114 9,103 5,338 -57,378 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 104,789 101,147 99,617 19,114 9,103 5,338 -57,378 -
NOSH 374,246 316,084 301,871 318,571 303,437 266,909 77,538 29.96%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.43% -10.84% -17.87% 0.30% -2.80% -2.37% 3.29% -
ROE 5.21% -6.63% -10.85% 1.17% -21.33% -27.50% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.32 19.68 20.04 23.08 22.84 22.64 77.75 -22.12%
EPS 1.46 -2.12 -3.58 0.07 -0.64 -0.55 0.79 10.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.32 0.33 0.06 0.03 0.02 -0.74 -
Adjusted Per Share Value based on latest NOSH - 318,571
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.89 10.46 10.17 12.36 11.65 10.16 10.14 1.19%
EPS 0.92 -1.13 -1.82 0.04 -0.33 -0.25 0.33 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.1701 0.1675 0.0321 0.0153 0.009 -0.0965 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.17 0.17 0.24 0.18 0.58 0.20 -
P/RPS 0.92 0.86 0.85 1.04 0.79 2.56 0.26 23.42%
P/EPS 10.96 -8.02 -4.75 342.86 -28.13 -105.45 7.82 5.78%
EY 9.13 -12.47 -21.06 0.29 -3.56 -0.95 12.78 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.52 4.00 6.00 29.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 27/08/09 28/08/08 24/08/07 30/08/06 -
Price 0.14 0.135 0.17 0.26 0.22 0.63 0.17 -
P/RPS 0.81 0.69 0.85 1.13 0.96 2.78 0.22 24.23%
P/EPS 9.59 -6.37 -4.75 371.43 -34.38 -114.55 6.65 6.28%
EY 10.43 -15.70 -21.06 0.27 -2.91 -0.87 15.04 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.52 4.33 7.33 31.50 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