[EPICON] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 226.87%
YoY- -64.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 299,630 298,004 293,778 285,696 275,054 279,034 270,176 7.13%
PBT 17,930 18,093 16,777 8,561 2,450 7,450 7,459 79.35%
Tax -4,149 -4,509 -5,358 -5,076 -5,231 -5,146 -4,647 -7.27%
NP 13,781 13,584 11,419 3,485 -2,781 2,304 2,812 188.24%
-
NP to SH 13,533 13,584 11,419 3,485 -2,747 2,338 2,812 184.77%
-
Tax Rate 23.14% 24.92% 31.94% 59.29% 213.51% 69.07% 62.30% -
Total Cost 285,849 284,420 282,359 282,211 277,835 276,730 267,364 4.55%
-
Net Worth 17,999 19,114 15,041 21,135 8,662 9,103 9,054 58.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 17,999 19,114 15,041 21,135 8,662 9,103 9,054 58.03%
NOSH 300,000 318,571 300,833 301,929 288,750 303,437 301,806 -0.39%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.60% 4.56% 3.89% 1.22% -1.01% 0.83% 1.04% -
ROE 75.18% 71.07% 75.92% 16.49% -31.71% 25.68% 31.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.88 93.54 97.65 94.62 95.26 91.96 89.52 7.56%
EPS 4.51 4.26 3.80 1.15 -0.95 0.77 0.93 186.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.07 0.03 0.03 0.03 58.67%
Adjusted Per Share Value based on latest NOSH - 301,929
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.38 50.10 49.39 48.03 46.24 46.91 45.42 7.14%
EPS 2.28 2.28 1.92 0.59 -0.46 0.39 0.47 186.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0321 0.0253 0.0355 0.0146 0.0153 0.0152 58.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.23 0.24 0.15 0.20 0.25 0.18 0.30 -
P/RPS 0.23 0.26 0.15 0.21 0.26 0.20 0.34 -22.92%
P/EPS 5.10 5.63 3.95 17.33 -26.28 23.36 32.20 -70.69%
EY 19.61 17.77 25.31 5.77 -3.81 4.28 3.11 240.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.00 3.00 2.86 8.33 6.00 10.00 -47.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 -
Price 0.25 0.26 0.25 0.19 0.16 0.22 0.21 -
P/RPS 0.25 0.28 0.26 0.20 0.17 0.24 0.23 5.71%
P/EPS 5.54 6.10 6.59 16.46 -16.82 28.55 22.54 -60.72%
EY 18.04 16.40 15.18 6.07 -5.95 3.50 4.44 154.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 4.33 5.00 2.71 5.33 7.33 7.00 -29.17%

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