[EPICON] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -376.92%
YoY- -13026.41%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 285,696 270,141 263,656 250,148 261,250 251,734 228,088 16.11%
PBT 8,560 -8,546 -14,376 -24,720 13,779 6,557 -1,720 -
Tax -5,075 -2,869 -3,210 -2,684 -4,062 -1,310 -1,042 185.95%
NP 3,485 -11,416 -17,586 -27,404 9,717 5,246 -2,762 -
-
NP to SH 3,485 -11,416 -17,586 -27,404 9,896 5,201 -2,830 -
-
Tax Rate 59.29% - - - 29.48% 19.98% - -
Total Cost 282,211 281,557 281,242 277,552 251,533 246,488 230,850 14.26%
-
Net Worth 21,213 9,044 9,064 9,054 14,033 10,911 5,145 156.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 21,213 9,044 9,064 9,054 14,033 10,911 5,145 156.02%
NOSH 303,043 301,478 302,164 301,806 280,668 272,797 257,272 11.47%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.22% -4.23% -6.67% -10.96% 3.72% 2.08% -1.21% -
ROE 16.43% -126.22% -194.00% -302.67% 70.52% 47.67% -55.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 94.28 89.61 87.26 82.88 93.08 92.28 88.66 4.16%
EPS 1.15 -3.79 -5.82 -9.08 3.57 1.91 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.03 0.03 0.03 0.05 0.04 0.02 129.64%
Adjusted Per Share Value based on latest NOSH - 301,806
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 48.03 45.42 44.33 42.06 43.92 42.32 38.35 16.10%
EPS 0.59 -1.92 -2.96 -4.61 1.66 0.87 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0152 0.0152 0.0152 0.0236 0.0183 0.0087 155.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.25 0.18 0.30 0.45 0.56 0.58 -
P/RPS 0.21 0.28 0.21 0.36 0.48 0.61 0.65 -52.75%
P/EPS 17.39 -6.60 -3.09 -3.30 12.76 29.37 -52.73 -
EY 5.75 -15.15 -32.33 -30.27 7.84 3.40 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 8.33 6.00 10.00 9.00 14.00 29.00 -78.50%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 27/05/08 29/02/08 28/11/07 24/08/07 -
Price 0.19 0.16 0.22 0.21 0.29 0.43 0.63 -
P/RPS 0.20 0.18 0.25 0.25 0.31 0.47 0.71 -56.86%
P/EPS 16.52 -4.23 -3.78 -2.31 8.22 22.55 -57.27 -
EY 6.05 -23.67 -26.45 -43.24 12.16 4.43 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 5.33 7.33 7.00 5.80 10.75 31.50 -80.36%

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