[EPICON] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8998.89%
YoY- -232.96%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,981 67,834 69,534 66,495 83,091 72,449 53,116 3.67%
PBT 4,111 -5,634 -7,146 -13,432 14,971 8,860 6,696 -7.80%
Tax -3,255 -727 -5,096 -2,572 -2,924 -3,079 3,540 -
NP 856 -6,361 -12,242 -16,004 12,047 5,781 10,236 -33.84%
-
NP to SH 856 -6,721 -12,505 -16,018 12,047 5,815 10,236 -33.84%
-
Tax Rate 79.18% - - - 19.53% 34.75% -52.87% -
Total Cost 65,125 74,195 81,776 82,499 71,044 66,668 42,880 7.20%
-
Net Worth 101,015 87,575 93,540 108,801 21,135 15,070 20,520 30.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 101,015 87,575 93,540 108,801 21,135 15,070 20,520 30.39%
NOSH 374,131 336,830 334,073 302,226 301,929 301,409 76,000 30.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.30% -9.38% -17.61% -24.07% 14.50% 7.98% 19.27% -
ROE 0.85% -7.67% -13.37% -14.72% 57.00% 38.59% 49.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.64 20.14 20.81 22.00 27.52 24.04 69.89 -20.48%
EPS 0.23 -1.98 -3.91 -5.30 3.99 1.93 4.06 -38.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.28 0.36 0.07 0.05 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 302,226
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.09 11.40 11.69 11.18 13.97 12.18 8.93 3.67%
EPS 0.14 -1.13 -2.10 -2.69 2.03 0.98 1.72 -34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1472 0.1573 0.1829 0.0355 0.0253 0.0345 30.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.14 0.14 0.22 0.20 0.45 0.12 -
P/RPS 0.68 0.70 0.67 1.00 0.73 1.87 0.17 25.96%
P/EPS 52.45 -7.02 -3.74 -4.15 5.01 23.32 0.89 97.14%
EY 1.91 -14.25 -26.74 -24.09 19.95 4.29 112.24 -49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.50 0.61 2.86 9.00 0.44 0.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 26/02/09 29/02/08 28/02/07 -
Price 0.12 0.14 0.15 0.23 0.19 0.29 0.25 -
P/RPS 0.68 0.70 0.72 1.05 0.69 1.21 0.36 11.17%
P/EPS 52.45 -7.02 -4.01 -4.34 4.76 15.03 1.86 74.37%
EY 1.91 -14.25 -24.95 -23.04 21.00 6.65 53.87 -42.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.54 0.64 2.71 5.80 0.93 -11.71%

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