[EPICON] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -16.86%
YoY- -77.5%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 293,778 285,696 275,054 279,034 270,176 261,250 241,917 13.81%
PBT 16,777 8,561 2,450 7,450 7,459 13,778 11,614 27.75%
Tax -5,358 -5,076 -5,231 -5,146 -4,647 -4,062 2,557 -
NP 11,419 3,485 -2,781 2,304 2,812 9,716 14,171 -13.39%
-
NP to SH 11,419 3,485 -2,747 2,338 2,812 9,716 14,137 -13.25%
-
Tax Rate 31.94% 59.29% 213.51% 69.07% 62.30% 29.48% -22.02% -
Total Cost 282,359 282,211 277,835 276,730 267,364 251,534 227,746 15.39%
-
Net Worth 15,041 21,135 8,662 9,103 9,054 15,070 12,081 15.71%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 15,041 21,135 8,662 9,103 9,054 15,070 12,081 15.71%
NOSH 300,833 301,929 288,750 303,437 301,806 301,409 302,045 -0.26%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.89% 1.22% -1.01% 0.83% 1.04% 3.72% 5.86% -
ROE 75.92% 16.49% -31.71% 25.68% 31.06% 64.47% 117.01% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 97.65 94.62 95.26 91.96 89.52 86.68 80.09 14.11%
EPS 3.80 1.15 -0.95 0.77 0.93 3.22 4.68 -12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.03 0.03 0.03 0.05 0.04 16.02%
Adjusted Per Share Value based on latest NOSH - 303,437
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 49.39 48.03 46.24 46.91 45.42 43.92 40.67 13.81%
EPS 1.92 0.59 -0.46 0.39 0.47 1.63 2.38 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0355 0.0146 0.0153 0.0152 0.0253 0.0203 15.79%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.15 0.20 0.25 0.18 0.30 0.45 0.56 -
P/RPS 0.15 0.21 0.26 0.20 0.34 0.52 0.70 -64.15%
P/EPS 3.95 17.33 -26.28 23.36 32.20 13.96 11.96 -52.18%
EY 25.31 5.77 -3.81 4.28 3.11 7.16 8.36 109.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.86 8.33 6.00 10.00 9.00 14.00 -64.15%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 29/02/08 28/11/07 -
Price 0.25 0.19 0.16 0.22 0.21 0.29 0.43 -
P/RPS 0.26 0.20 0.17 0.24 0.23 0.33 0.54 -38.54%
P/EPS 6.59 16.46 -16.82 28.55 22.54 9.00 9.19 -19.86%
EY 15.18 6.07 -5.95 3.50 4.44 11.12 10.88 24.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 2.71 5.33 7.33 7.00 5.80 10.75 -39.94%

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