[EPICON] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 151.51%
YoY- 123.06%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 298,004 279,034 226,411 136,388 46,934 77,809 103,709 19.21%
PBT 18,093 7,450 7,476 939 -3,146 -999 -45,689 -
Tax -4,509 -5,146 2,949 -151 -195 -1,167 1,199 -
NP 13,584 2,304 10,425 788 -3,341 -2,166 -44,490 -
-
NP to SH 13,584 2,338 10,391 767 -3,326 -2,166 -44,490 -
-
Tax Rate 24.92% 69.07% -39.45% 16.08% - - - -
Total Cost 284,420 276,730 215,986 135,600 50,275 79,975 148,199 11.46%
-
Net Worth 19,114 9,103 5,338 -57,378 -49,412 -46,452 -42,362 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 19,114 9,103 5,338 -57,378 -49,412 -46,452 -42,362 -
NOSH 318,571 303,437 266,909 77,538 73,749 74,923 73,039 27.79%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.56% 0.83% 4.60% 0.58% -7.12% -2.78% -42.90% -
ROE 71.07% 25.68% 194.65% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 93.54 91.96 84.83 175.90 63.64 103.85 141.99 -6.71%
EPS 4.26 0.77 3.89 0.99 -4.51 -2.89 -60.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.03 0.02 -0.74 -0.67 -0.62 -0.58 -
Adjusted Per Share Value based on latest NOSH - 77,538
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 50.10 46.91 38.07 22.93 7.89 13.08 17.44 19.20%
EPS 2.28 0.39 1.75 0.13 -0.56 -0.36 -7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0153 0.009 -0.0965 -0.0831 -0.0781 -0.0712 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.24 0.18 0.58 0.20 0.31 0.30 0.20 -
P/RPS 0.26 0.20 0.68 0.11 0.49 0.29 0.14 10.85%
P/EPS 5.63 23.36 14.90 20.22 -6.87 -10.38 -0.33 -
EY 17.77 4.28 6.71 4.95 -14.55 -9.64 -304.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 6.00 29.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 24/08/07 30/08/06 25/08/05 27/08/04 02/09/03 -
Price 0.26 0.22 0.63 0.17 0.32 0.30 0.37 -
P/RPS 0.28 0.24 0.74 0.10 0.50 0.29 0.26 1.24%
P/EPS 6.10 28.55 16.18 17.19 -7.10 -10.38 -0.61 -
EY 16.40 3.50 6.18 5.82 -14.09 -9.64 -164.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 7.33 31.50 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