[EPICON] QoQ Cumulative Quarter 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- 20.5%
YoY- 114.84%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 65,309 283,034 216,539 144,136 70,619 285,696 202,606 -53.01%
PBT -985 -10,043 2,957 2,343 2,036 8,560 -6,410 -71.34%
Tax 0 -3,797 -1,225 -1,038 -953 -5,075 -2,152 -
NP -985 -13,840 1,732 1,305 1,083 3,485 -8,562 -76.37%
-
NP to SH -985 -14,102 1,484 1,305 1,083 3,485 -8,562 -76.37%
-
Tax Rate - - 41.43% 44.30% 46.81% 59.29% - -
Total Cost 66,294 296,874 214,807 142,831 69,536 282,211 211,168 -53.84%
-
Net Worth 104,469 110,845 18,171 18,209 15,041 21,213 9,044 411.75%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 104,469 110,845 18,171 18,209 15,041 21,213 9,044 411.75%
NOSH 298,484 307,903 302,857 303,488 300,833 303,043 301,478 -0.66%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -1.51% -4.89% 0.80% 0.91% 1.53% 1.22% -4.23% -
ROE -0.94% -12.72% 8.17% 7.17% 7.20% 16.43% -94.67% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.88 91.92 71.50 47.49 23.47 94.28 67.20 -52.70%
EPS -0.33 -4.58 0.49 0.43 0.36 1.15 -2.84 -76.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.06 0.06 0.05 0.07 0.03 415.16%
Adjusted Per Share Value based on latest NOSH - 318,571
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.98 47.58 36.41 24.23 11.87 48.03 34.06 -53.01%
EPS -0.17 -2.37 0.25 0.22 0.18 0.59 -1.44 -75.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1864 0.0306 0.0306 0.0253 0.0357 0.0152 411.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.20 0.22 0.23 0.24 0.15 0.20 0.25 -
P/RPS 0.91 0.24 0.32 0.51 0.64 0.21 0.37 82.30%
P/EPS -60.61 -4.80 46.94 55.81 41.67 17.39 -8.80 262.42%
EY -1.65 -20.82 2.13 1.79 2.40 5.75 -11.36 -72.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 3.83 4.00 3.00 2.86 8.33 -83.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 16/11/09 27/08/09 28/05/09 26/02/09 28/11/08 -
Price 0.18 0.23 0.25 0.26 0.25 0.19 0.16 -
P/RPS 0.82 0.25 0.35 0.55 1.06 0.20 0.24 127.01%
P/EPS -54.55 -5.02 51.02 60.47 69.44 16.52 -5.63 355.11%
EY -1.83 -19.91 1.96 1.65 1.44 6.05 -17.75 -78.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 4.17 4.33 5.00 2.71 5.33 -79.10%

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