[EPICON] QoQ 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- -79.41%
YoY- 111.48%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter 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 66,495 72,403 73,517 70,619 83,091 70,777 -5.22%
PBT -985 -13,432 615 308 2,036 14,971 778 -
Tax 0 -2,572 -187 -85 -953 -2,924 -547 -
NP -985 -16,004 428 223 1,083 12,047 231 -
-
NP to SH -985 -16,018 180 223 1,083 12,047 231 -
-
Tax Rate - - 30.41% 27.60% 46.81% 19.53% 70.31% -
Total Cost 66,294 82,499 71,975 73,294 69,536 71,044 70,546 -4.06%
-
Net Worth 104,469 108,801 17,999 19,114 15,041 21,135 8,662 426.71%
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 104,469 108,801 17,999 19,114 15,041 21,135 8,662 426.71%
NOSH 298,484 302,226 300,000 318,571 300,833 301,929 288,750 2.23%
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% -24.07% 0.59% 0.30% 1.53% 14.50% 0.33% -
ROE -0.94% -14.72% 1.00% 1.17% 7.20% 57.00% 2.67% -
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 22.00 24.13 23.08 23.47 27.52 24.51 -7.29%
EPS -0.33 -5.30 0.06 0.07 0.36 3.99 0.08 -
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 11.18 12.17 12.36 11.87 13.97 11.90 -5.22%
EPS -0.17 -2.69 0.03 0.04 0.18 2.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1829 0.0303 0.0321 0.0253 0.0355 0.0146 425.74%
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 1.00 0.95 1.04 0.64 0.73 1.02 -7.33%
P/EPS -60.61 -4.15 383.33 342.86 41.67 5.01 312.50 -
EY -1.65 -24.09 0.26 0.29 2.40 19.95 0.32 -
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 1.05 1.04 1.13 1.06 0.69 0.65 16.76%
P/EPS -54.55 -4.34 416.67 371.43 69.44 4.76 200.00 -
EY -1.83 -23.04 0.24 0.27 1.44 21.00 0.50 -
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