[EPICON] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -217.82%
YoY- -13026.41%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 83,091 70,777 69,291 62,537 72,449 74,757 60,433 23.52%
PBT 14,971 778 -1,008 -6,180 8,860 5,778 -999 -
Tax -2,924 -547 -934 -671 -3,079 -462 -435 254.12%
NP 12,047 231 -1,942 -6,851 5,781 5,316 -1,434 -
-
NP to SH 12,047 231 -1,942 -6,851 5,815 5,316 -1,468 -
-
Tax Rate 19.53% 70.31% - - 34.75% 8.00% - -
Total Cost 71,044 70,546 71,233 69,388 66,668 69,441 61,867 9.61%
-
Net Worth 21,135 8,662 9,103 9,054 15,070 12,081 5,338 149.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 21,135 8,662 9,103 9,054 15,070 12,081 5,338 149.23%
NOSH 301,929 288,750 303,437 301,806 301,409 302,045 266,909 8.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.50% 0.33% -2.80% -10.96% 7.98% 7.11% -2.37% -
ROE 57.00% 2.67% -21.33% -75.67% 38.59% 44.00% -27.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.52 24.51 22.84 20.72 24.04 24.75 22.64 13.83%
EPS 3.99 0.08 -0.64 -2.27 1.93 1.76 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.03 0.03 0.03 0.05 0.04 0.02 129.64%
Adjusted Per Share Value based on latest NOSH - 301,806
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.97 11.90 11.65 10.51 12.18 12.57 10.16 23.53%
EPS 2.03 0.04 -0.33 -1.15 0.98 0.89 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0146 0.0153 0.0152 0.0253 0.0203 0.009 148.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.25 0.18 0.30 0.45 0.56 0.58 -
P/RPS 0.73 1.02 0.79 1.45 1.87 2.26 2.56 -56.51%
P/EPS 5.01 312.50 -28.13 -13.22 23.32 31.82 -105.45 -
EY 19.95 0.32 -3.56 -7.57 4.29 3.14 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 8.33 6.00 10.00 9.00 14.00 29.00 -78.50%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 27/05/08 29/02/08 28/11/07 24/08/07 -
Price 0.19 0.16 0.22 0.21 0.29 0.43 0.63 -
P/RPS 0.69 0.65 0.96 1.01 1.21 1.74 2.78 -60.33%
P/EPS 4.76 200.00 -34.38 -9.25 15.03 24.43 -114.55 -
EY 21.00 0.50 -2.91 -10.81 6.65 4.09 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 5.33 7.33 7.00 5.80 10.75 31.50 -80.36%

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