[EPICON] QoQ Annualized Quarter 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- 283.79%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 263,656 250,148 261,250 251,734 228,088 214,444 228,909 9.88%
PBT -14,376 -24,720 13,779 6,557 -1,720 556 10,728 -
Tax -3,210 -2,684 -4,062 -1,310 -1,042 -344 3,354 -
NP -17,586 -27,404 9,717 5,246 -2,762 212 14,082 -
-
NP to SH -17,586 -27,404 9,896 5,201 -2,830 212 14,082 -
-
Tax Rate - - 29.48% 19.98% - 61.87% -31.26% -
Total Cost 281,242 277,552 251,533 246,488 230,850 214,232 214,827 19.69%
-
Net Worth 9,064 9,054 14,033 10,911 5,145 71,550 20,157 -41.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 9,064 9,054 14,033 10,911 5,145 71,550 20,157 -41.33%
NOSH 302,164 301,806 280,668 272,797 257,272 265,000 74,658 154.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.67% -10.96% 3.72% 2.08% -1.21% 0.10% 6.15% -
ROE -194.00% -302.67% 70.52% 47.67% -55.00% 0.30% 69.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.26 82.88 93.08 92.28 88.66 80.92 306.61 -56.76%
EPS -5.82 -9.08 3.57 1.91 -1.10 0.08 5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.05 0.04 0.02 0.27 0.27 -76.91%
Adjusted Per Share Value based on latest NOSH - 302,045
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.33 42.06 43.92 42.32 38.35 36.05 38.49 9.88%
EPS -2.96 -4.61 1.66 0.87 -0.48 0.04 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0152 0.0236 0.0183 0.0087 0.1203 0.0339 -41.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.18 0.30 0.45 0.56 0.58 0.32 0.12 -
P/RPS 0.21 0.36 0.48 0.61 0.65 0.40 0.04 202.37%
P/EPS -3.09 -3.30 12.76 29.37 -52.73 400.00 0.64 -
EY -32.33 -30.27 7.84 3.40 -1.90 0.25 157.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 10.00 9.00 14.00 29.00 1.19 0.44 471.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 29/02/08 28/11/07 24/08/07 12/06/07 28/02/07 -
Price 0.22 0.21 0.29 0.43 0.63 0.41 0.25 -
P/RPS 0.25 0.25 0.31 0.47 0.71 0.51 0.08 113.89%
P/EPS -3.78 -2.31 8.22 22.55 -57.27 512.50 1.33 -
EY -26.45 -43.24 12.16 4.43 -1.75 0.20 75.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 7.00 5.80 10.75 31.50 1.52 0.93 296.54%

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