[EPICON] QoQ Cumulative 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- 375.69%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 131,828 62,537 261,250 188,801 114,044 53,611 228,909 -30.80%
PBT -7,188 -6,180 13,779 4,918 -860 139 10,728 -
Tax -1,605 -671 -4,062 -983 -521 -86 3,354 -
NP -8,793 -6,851 9,717 3,935 -1,381 53 14,082 -
-
NP to SH -8,793 -6,851 9,896 3,901 -1,415 53 14,082 -
-
Tax Rate - - 29.48% 19.99% - 61.87% -31.26% -
Total Cost 140,621 69,388 251,533 184,866 115,425 53,558 214,827 -24.63%
-
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 -97.00% -75.67% 70.52% 35.75% -27.50% 0.07% 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 43.63 20.72 93.08 69.21 44.33 20.23 306.61 -72.77%
EPS -2.91 -2.27 3.57 1.43 -0.55 0.02 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 22.16 10.51 43.92 31.74 19.17 9.01 38.49 -30.81%
EPS -1.48 -1.15 1.66 0.66 -0.24 0.01 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 0.41 1.45 0.48 0.81 1.31 1.58 0.04 372.53%
P/EPS -6.19 -13.22 12.76 39.16 -105.45 1,600.00 0.64 -
EY -16.17 -7.57 7.84 2.55 -0.95 0.06 157.18 -
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 0.50 1.01 0.31 0.62 1.42 2.03 0.08 239.68%
P/EPS -7.56 -9.25 8.22 30.07 -114.55 2,050.00 1.33 -
EY -13.23 -10.81 12.16 3.33 -0.87 0.05 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