[EPICON] YoY TTM 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- 18.96%
YoY- 481.01%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 259,321 262,389 264,695 298,004 279,034 226,411 136,388 11.29%
PBT -7,104 -27,411 -24,609 18,093 7,450 7,476 939 -
Tax -826 -5,096 -2,759 -4,509 -5,146 2,949 -151 32.70%
NP -7,930 -32,507 -27,368 13,584 2,304 10,425 788 -
-
NP to SH -8,290 -32,860 -27,620 13,584 2,338 10,391 767 -
-
Tax Rate - - - 24.92% 69.07% -39.45% 16.08% -
Total Cost 267,251 294,896 292,063 284,420 276,730 215,986 135,600 11.96%
-
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 -3.06% -12.39% -10.34% 4.56% 0.83% 4.60% 0.58% -
ROE -7.91% -32.49% -27.73% 71.07% 25.68% 194.65% 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 69.29 83.01 87.68 93.54 91.96 84.83 175.90 -14.36%
EPS -2.22 -10.40 -9.15 4.26 0.77 3.89 0.99 -
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 43.60 44.11 44.50 50.10 46.91 38.07 22.93 11.29%
EPS -1.39 -5.52 -4.64 2.28 0.39 1.75 0.13 -
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 0.23 0.20 0.19 0.26 0.20 0.68 0.11 13.06%
P/EPS -7.22 -1.64 -1.86 5.63 23.36 14.90 20.22 -
EY -13.84 -61.15 -53.82 17.77 4.28 6.71 4.95 -
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 0.20 0.16 0.19 0.28 0.24 0.74 0.10 12.23%
P/EPS -6.32 -1.30 -1.86 6.10 28.55 16.18 17.19 -
EY -15.82 -77.01 -53.82 16.40 3.50 6.18 5.82 -
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