[EPICON] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
12-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -99.48%
YoY- -82.09%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 72,449 74,757 60,433 53,611 53,116 59,251 60,289 12.99%
PBT 8,860 5,778 -999 139 6,696 1,640 2,052 164.45%
Tax -3,079 -462 -435 -86 3,540 -70 -70 1137.50%
NP 5,781 5,316 -1,434 53 10,236 1,570 1,982 103.74%
-
NP to SH 5,815 5,316 -1,468 53 10,236 1,570 1,982 104.54%
-
Tax Rate 34.75% 8.00% - 61.87% -52.87% 4.27% 3.41% -
Total Cost 66,668 69,441 61,867 53,558 42,880 57,681 58,307 9.31%
-
Net Worth 15,070 12,081 5,338 71,550 20,520 -57,455 -57,378 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 15,070 12,081 5,338 71,550 20,520 -57,455 -57,378 -
NOSH 301,409 302,045 266,909 265,000 76,000 75,600 77,538 146.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.98% 7.11% -2.37% 0.10% 19.27% 2.65% 3.29% -
ROE 38.59% 44.00% -27.50% 0.07% 49.88% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.04 24.75 22.64 20.23 69.89 78.37 77.75 -54.17%
EPS 1.93 1.76 -0.55 0.02 4.06 0.62 0.79 81.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.04 0.02 0.27 0.27 -0.76 -0.74 -
Adjusted Per Share Value based on latest NOSH - 265,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.18 12.57 10.16 9.01 8.93 9.96 10.14 12.96%
EPS 0.98 0.89 -0.25 0.01 1.72 0.26 0.33 106.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0203 0.009 0.1203 0.0345 -0.0966 -0.0965 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.45 0.56 0.58 0.32 0.12 0.17 0.20 -
P/RPS 1.87 2.26 2.56 1.58 0.17 0.22 0.26 271.26%
P/EPS 23.32 31.82 -105.45 1,600.00 0.89 8.19 7.82 106.76%
EY 4.29 3.14 -0.95 0.06 112.24 12.22 12.78 -51.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 14.00 29.00 1.19 0.44 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 24/08/07 12/06/07 28/02/07 30/11/06 30/08/06 -
Price 0.29 0.43 0.63 0.41 0.25 0.16 0.17 -
P/RPS 1.21 1.74 2.78 2.03 0.36 0.20 0.22 210.61%
P/EPS 15.03 24.43 -114.55 2,050.00 1.86 7.70 6.65 71.96%
EY 6.65 4.09 -0.87 0.05 53.87 12.98 15.04 -41.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 10.75 31.50 1.52 0.93 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