[EPICON] QoQ 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- -927.74%
YoY- -253.77%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,289 56,253 9,150 10,696 10,421 9,007 16,888 134.12%
PBT 2,052 342 1,245 -2,700 -218 -1,405 -567 -
Tax -70 -46 96 -131 -56 0 -299 -62.11%
NP 1,982 296 1,341 -2,831 -274 -1,405 -866 -
-
NP to SH 1,982 296 1,305 -2,816 -274 -1,390 -866 -
-
Tax Rate 3.41% 13.45% -7.71% - - - - -
Total Cost 58,307 55,957 7,809 13,527 10,695 10,412 17,754 121.42%
-
Net Worth -57,378 -52,628 -52,184 -51,873 -49,412 -48,284 -39,266 28.86%
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 -57,378 -52,628 -52,184 -51,873 -49,412 -48,284 -39,266 28.86%
NOSH 77,538 74,124 73,499 74,105 73,749 73,157 63,333 14.48%
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 3.29% 0.53% 14.66% -26.47% -2.63% -15.60% -5.13% -
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 77.75 75.89 12.45 14.43 14.13 12.31 26.67 104.47%
EPS 0.79 0.12 1.70 -3.80 -0.40 -1.90 -1.20 -
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 10.14 9.46 1.54 1.80 1.75 1.51 2.84 134.14%
EPS 0.33 0.05 0.22 -0.47 -0.05 -0.23 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0965 -0.0885 -0.0877 -0.0872 -0.0831 -0.0812 -0.066 28.91%
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 0.26 0.21 1.61 1.73 2.19 2.76 1.31 -66.07%
P/EPS 7.82 40.07 11.26 -6.58 -83.44 -17.89 -25.60 -
EY 12.78 2.50 8.88 -15.20 -1.20 -5.59 -3.91 -
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 0.22 0.42 1.45 2.08 2.26 3.01 1.31 -69.66%
P/EPS 6.65 80.14 10.14 -7.89 -86.13 -19.47 -25.60 -
EY 15.04 1.25 9.86 -12.67 -1.16 -5.14 -3.91 -
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