[EPICON] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.61%
YoY- -119.85%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 184,943 136,388 86,520 39,274 47,012 46,934 50,056 138.80%
PBT 5,279 939 -1,331 -3,078 -4,890 -3,146 19,639 -58.31%
Tax -90 -151 -137 -91 -486 -195 -229 -46.31%
NP 5,189 788 -1,468 -3,169 -5,376 -3,341 19,410 -58.46%
-
NP to SH 5,153 767 -1,489 -3,175 -5,346 -3,326 19,425 -58.68%
-
Tax Rate 1.70% 16.08% - - - - 1.17% -
Total Cost 179,754 135,600 87,988 42,443 52,388 50,275 30,646 224.88%
-
Net Worth -57,455 -57,378 -52,628 -52,184 -51,873 -49,412 -48,284 12.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth -57,455 -57,378 -52,628 -52,184 -51,873 -49,412 -48,284 12.28%
NOSH 75,600 77,538 74,124 73,499 74,105 73,749 73,157 2.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.81% 0.58% -1.70% -8.07% -11.44% -7.12% 38.78% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 244.63 175.90 116.72 53.43 63.44 63.64 68.42 133.64%
EPS 6.82 0.99 -2.01 -4.32 -7.21 -4.51 26.55 -59.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.76 -0.74 -0.71 -0.71 -0.70 -0.67 -0.66 9.85%
Adjusted Per Share Value based on latest NOSH - 73,499
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.09 22.93 14.55 6.60 7.90 7.89 8.42 138.70%
EPS 0.87 0.13 -0.25 -0.53 -0.90 -0.56 3.27 -58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0966 -0.0965 -0.0885 -0.0877 -0.0872 -0.0831 -0.0812 12.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.17 0.20 0.16 0.20 0.25 0.31 0.34 -
P/RPS 0.07 0.11 0.14 0.37 0.39 0.49 0.50 -73.00%
P/EPS 2.49 20.22 -7.97 -4.63 -3.47 -6.87 1.28 55.76%
EY 40.09 4.95 -12.55 -21.60 -28.86 -14.55 78.09 -35.85%
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
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 16/05/06 28/02/06 28/11/05 25/08/05 18/05/05 -
Price 0.16 0.17 0.32 0.18 0.30 0.32 0.37 -
P/RPS 0.07 0.10 0.27 0.34 0.47 0.50 0.54 -74.35%
P/EPS 2.35 17.19 -15.93 -4.17 -4.16 -7.10 1.39 41.87%
EY 42.60 5.82 -6.28 -24.00 -24.05 -14.09 71.76 -29.34%
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