[EPICON] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -168.08%
YoY- -126.69%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 116,542 56,253 39,274 30,124 19,428 9,007 59,274 57.13%
PBT 2,393 342 -3,078 -4,323 -1,623 -1,405 16,134 -72.07%
Tax -117 -46 -91 -187 -56 0 -136 -9.57%
NP 2,276 296 -3,169 -4,510 -1,679 -1,405 15,998 -72.84%
-
NP to SH 2,276 296 -3,142 -4,501 -1,679 -1,390 15,998 -72.84%
-
Tax Rate 4.89% 13.45% - - - - 0.84% -
Total Cost 114,266 55,957 42,443 34,634 21,107 10,412 43,276 91.37%
-
Net Worth -55,919 -52,628 -53,885 -52,511 -51,315 -48,284 -46,501 13.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -55,919 -52,628 -53,885 -52,511 -51,315 -48,284 -46,501 13.12%
NOSH 75,567 74,124 75,894 75,016 76,590 73,157 75,002 0.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.95% 0.53% -8.07% -14.97% -8.64% -15.60% 26.99% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 154.22 75.89 51.75 40.16 25.37 12.31 79.03 56.34%
EPS 0.90 0.12 -4.20 -6.00 -2.20 -1.90 21.30 -87.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.74 -0.71 -0.71 -0.70 -0.67 -0.66 -0.62 12.55%
Adjusted Per Share Value based on latest NOSH - 74,105
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.59 9.46 6.60 5.06 3.27 1.51 9.97 57.07%
EPS 0.38 0.05 -0.53 -0.76 -0.28 -0.23 2.69 -72.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.094 -0.0885 -0.0906 -0.0883 -0.0863 -0.0812 -0.0782 13.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.16 0.20 0.25 0.31 0.34 0.35 -
P/RPS 0.13 0.21 0.39 0.62 1.22 2.76 0.44 -55.73%
P/EPS 6.64 40.07 -4.83 -4.17 -14.14 -17.89 1.64 154.68%
EY 15.06 2.50 -20.70 -24.00 -7.07 -5.59 60.94 -60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 16/05/06 28/02/06 28/11/05 25/08/05 18/05/05 28/02/05 -
Price 0.17 0.32 0.18 0.30 0.32 0.37 0.35 -
P/RPS 0.11 0.42 0.35 0.75 1.26 3.01 0.44 -60.41%
P/EPS 5.64 80.14 -4.35 -5.00 -14.60 -19.47 1.64 128.35%
EY 17.72 1.25 -23.00 -20.00 -6.85 -5.14 60.94 -56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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