[EPICON] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.05%
YoY- 174.35%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 261,467 299,630 275,054 241,917 184,943 47,012 64,414 26.28%
PBT -32,330 17,930 2,450 11,614 5,279 -4,890 5,717 -
Tax -2,572 -4,149 -5,231 2,557 -90 -486 -1,216 13.29%
NP -34,902 13,781 -2,781 14,171 5,189 -5,376 4,501 -
-
NP to SH -34,906 13,533 -2,747 14,137 5,153 -5,346 4,501 -
-
Tax Rate - 23.14% 213.51% -22.02% 1.70% - 21.27% -
Total Cost 296,369 285,849 277,835 227,746 179,754 52,388 59,913 30.51%
-
Net Worth 106,756 17,999 8,662 12,081 -57,455 -51,873 -45,589 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 106,756 17,999 8,662 12,081 -57,455 -51,873 -45,589 -
NOSH 333,615 300,000 288,750 302,045 75,600 74,105 72,363 28.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -13.35% 4.60% -1.01% 5.86% 2.81% -11.44% 6.99% -
ROE -32.70% 75.18% -31.71% 117.01% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 78.37 99.88 95.26 80.09 244.63 63.44 89.01 -2.09%
EPS -10.46 4.51 -0.95 4.68 6.82 -7.21 6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.06 0.03 0.04 -0.76 -0.70 -0.63 -
Adjusted Per Share Value based on latest NOSH - 302,045
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.96 50.38 46.24 40.67 31.09 7.90 10.83 26.28%
EPS -5.87 2.28 -0.46 2.38 0.87 -0.90 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.0303 0.0146 0.0203 -0.0966 -0.0872 -0.0766 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.17 0.23 0.25 0.56 0.17 0.25 0.30 -
P/RPS 0.22 0.23 0.26 0.70 0.07 0.39 0.34 -6.99%
P/EPS -1.62 5.10 -26.28 11.96 2.49 -3.47 4.82 -
EY -61.55 19.61 -3.81 8.36 40.09 -28.86 20.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 3.83 8.33 14.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 16/11/09 28/11/08 28/11/07 30/11/06 28/11/05 30/11/04 -
Price 0.14 0.25 0.16 0.43 0.16 0.30 0.26 -
P/RPS 0.18 0.25 0.17 0.54 0.07 0.47 0.29 -7.63%
P/EPS -1.34 5.54 -16.82 9.19 2.35 -4.16 4.18 -
EY -74.74 18.04 -5.95 10.88 42.60 -24.05 23.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 4.17 5.33 10.75 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