[EPICON] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -927.74%
YoY- -253.77%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Revenue 70,777 74,757 59,251 10,696 10,618 24,013 28,826 14.80%
PBT 778 5,778 1,640 -2,700 -956 -7,672 -5,680 -
Tax -547 -462 -70 -131 160 209 131 -
NP 231 5,316 1,570 -2,831 -796 -7,463 -5,549 -
-
NP to SH 231 5,316 1,570 -2,816 -796 -7,463 -5,549 -
-
Tax Rate 70.31% 8.00% 4.27% - - - - -
Total Cost 70,546 69,441 57,681 13,527 11,414 31,476 34,375 11.68%
-
Net Worth 8,662 12,081 -57,455 -51,873 -45,589 -49,753 -1,460 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Net Worth 8,662 12,081 -57,455 -51,873 -45,589 -49,753 -1,460 -
NOSH 288,750 302,045 75,600 74,105 72,363 73,166 73,013 23.52%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
NP Margin 0.33% 7.11% 2.65% -26.47% -7.50% -31.08% -19.25% -
ROE 2.67% 44.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
RPS 24.51 24.75 78.37 14.43 14.67 32.82 39.48 -7.06%
EPS 0.08 1.76 0.62 -3.80 -1.10 -10.20 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 -0.76 -0.70 -0.63 -0.68 -0.02 -
Adjusted Per Share Value based on latest NOSH - 74,105
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
RPS 11.90 12.57 9.96 1.80 1.79 4.04 4.85 14.79%
EPS 0.04 0.89 0.26 -0.47 -0.13 -1.25 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0203 -0.0966 -0.0872 -0.0766 -0.0836 -0.0025 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 -
Price 0.25 0.56 0.17 0.25 0.30 0.32 0.85 -
P/RPS 1.02 2.26 0.22 1.73 2.04 0.98 2.15 -10.82%
P/EPS 312.50 31.82 8.19 -6.58 -27.27 -3.14 -11.18 -
EY 0.32 3.14 12.22 -15.20 -3.67 -31.88 -8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 14.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Date 28/11/08 28/11/07 30/11/06 28/11/05 30/11/04 21/11/03 24/05/02 -
Price 0.16 0.43 0.16 0.30 0.26 0.30 0.80 -
P/RPS 0.65 1.74 0.20 2.08 1.77 0.91 2.03 -16.05%
P/EPS 200.00 24.43 7.70 -7.89 -23.64 -2.94 -10.53 -
EY 0.50 4.09 12.98 -12.67 -4.23 -34.00 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 10.75 0.00 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