[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 79.38%
YoY- -557.46%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 253,774 185,940 123,680 61,473 264,506 194,972 125,797 59.45%
PBT -25,918 -20,284 -13,159 -6,417 -26,044 -18,899 -11,794 68.78%
Tax -727 0 0 0 -5,096 0 0 -
NP -26,645 -20,284 -13,159 -6,417 -31,140 -18,899 -11,794 71.91%
-
NP to SH -27,095 -20,374 -13,178 -6,476 -31,403 -18,899 -11,794 73.84%
-
Tax Rate - - - - - - - -
Total Cost 280,419 206,224 136,839 67,890 295,646 213,871 137,591 60.53%
-
Net Worth 87,791 96,406 101,613 108,465 116,896 106,849 99,540 -8.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 87,791 96,406 101,613 108,465 116,896 106,849 99,540 -8.01%
NOSH 337,659 321,356 317,542 319,014 333,990 333,904 301,636 7.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -10.50% -10.91% -10.64% -10.44% -11.77% -9.69% -9.38% -
ROE -30.86% -21.13% -12.97% -5.97% -26.86% -17.69% -11.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.16 57.86 38.95 19.27 79.20 58.39 41.70 47.94%
EPS -7.99 -6.34 -4.15 -2.03 -9.83 -5.66 -3.91 60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.30 0.32 0.34 0.35 0.32 0.33 -14.65%
Adjusted Per Share Value based on latest NOSH - 319,014
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.67 31.26 20.79 10.34 44.47 32.78 21.15 59.46%
EPS -4.56 -3.43 -2.22 -1.09 -5.28 -3.18 -1.98 74.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1476 0.1621 0.1708 0.1824 0.1965 0.1796 0.1674 -8.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.14 0.14 0.17 0.16 0.14 0.17 0.17 -
P/RPS 0.19 0.24 0.44 0.83 0.18 0.29 0.41 -40.03%
P/EPS -1.74 -2.21 -4.10 -7.88 -1.49 -3.00 -4.35 -45.62%
EY -57.32 -45.29 -24.41 -12.69 -67.16 -33.29 -23.00 83.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.53 0.47 0.40 0.53 0.52 2.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 27/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.14 0.14 0.135 0.14 0.15 0.14 0.17 -
P/RPS 0.19 0.24 0.35 0.73 0.19 0.24 0.41 -40.03%
P/EPS -1.74 -2.21 -3.25 -6.90 -1.60 -2.47 -4.35 -45.62%
EY -57.32 -45.29 -30.74 -14.50 -62.68 -40.43 -23.00 83.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.42 0.41 0.43 0.44 0.52 2.54%

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