[EPICON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 266.15%
YoY- 548.19%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 188,801 114,044 53,611 228,909 175,793 116,542 56,253 124.00%
PBT 4,918 -860 139 10,728 4,033 2,393 342 490.38%
Tax -983 -521 -86 3,354 -187 -117 -46 668.63%
NP 3,935 -1,381 53 14,082 3,846 2,276 296 460.29%
-
NP to SH 3,901 -1,415 53 14,082 3,846 2,276 296 457.06%
-
Tax Rate 19.99% - 61.87% -31.26% 4.64% 4.89% 13.45% -
Total Cost 184,866 115,425 53,558 214,827 171,947 114,266 55,957 121.65%
-
Net Worth 10,911 5,145 71,550 20,157 -57,321 -55,919 -52,628 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 10,911 5,145 71,550 20,157 -57,321 -55,919 -52,628 -
NOSH 272,797 257,272 265,000 74,658 75,423 75,567 74,124 138.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.08% -1.21% 0.10% 6.15% 2.19% 1.95% 0.53% -
ROE 35.75% -27.50% 0.07% 69.86% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 69.21 44.33 20.23 306.61 233.08 154.22 75.89 -5.95%
EPS 1.43 -0.55 0.02 5.59 1.53 0.90 0.12 420.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.02 0.27 0.27 -0.76 -0.74 -0.71 -
Adjusted Per Share Value based on latest NOSH - 76,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.74 19.17 9.01 38.49 29.56 19.59 9.46 123.95%
EPS 0.66 -0.24 0.01 2.37 0.65 0.38 0.05 457.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0087 0.1203 0.0339 -0.0964 -0.094 -0.0885 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.58 0.32 0.12 0.17 0.20 0.16 -
P/RPS 0.81 1.31 1.58 0.04 0.07 0.13 0.21 145.74%
P/EPS 39.16 -105.45 1,600.00 0.64 3.33 6.64 40.07 -1.51%
EY 2.55 -0.95 0.06 157.18 30.00 15.06 2.50 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.00 29.00 1.19 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 24/08/07 12/06/07 28/02/07 30/11/06 30/08/06 16/05/06 -
Price 0.43 0.63 0.41 0.25 0.16 0.17 0.32 -
P/RPS 0.62 1.42 2.03 0.08 0.07 0.11 0.42 29.61%
P/EPS 30.07 -114.55 2,050.00 1.33 3.14 5.64 80.14 -47.94%
EY 3.33 -0.87 0.05 75.45 31.87 17.72 1.25 92.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.75 31.50 1.52 0.93 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