[EPICON] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 17.59%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 262,027 259,321 256,725 253,773 255,473 262,389 260,670 0.34%
PBT -3,422 -7,104 -19,359 -25,920 -27,432 -27,411 -31,476 -77.12%
Tax -875 -826 -777 -727 -5,096 -5,096 -5,096 -69.00%
NP -4,297 -7,930 -20,136 -26,647 -32,528 -32,507 -36,572 -75.91%
-
NP to SH -4,657 -8,290 -20,527 -27,097 -32,881 -32,860 -36,894 -74.74%
-
Tax Rate - - - - - - - -
Total Cost 266,324 267,251 276,861 280,420 288,001 294,896 297,242 -7.04%
-
Net Worth 101,015 104,789 84,600 87,575 96,310 101,147 108,465 -4.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 101,015 104,789 84,600 87,575 96,310 101,147 108,465 -4.62%
NOSH 374,133 374,246 313,333 337,537 321,036 316,084 319,014 11.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.64% -3.06% -7.84% -10.50% -12.73% -12.39% -14.03% -
ROE -4.61% -7.91% -24.26% -30.94% -34.14% -32.49% -34.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 70.04 69.29 81.93 75.34 79.58 83.01 81.71 -9.73%
EPS -1.24 -2.22 -6.55 -8.04 -10.24 -10.40 -11.56 -77.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.27 0.26 0.30 0.32 0.34 -14.20%
Adjusted Per Share Value based on latest NOSH - 336,830
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.05 43.60 43.16 42.67 42.95 44.11 43.83 0.33%
EPS -0.78 -1.39 -3.45 -4.56 -5.53 -5.52 -6.20 -74.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1762 0.1422 0.1472 0.1619 0.1701 0.1824 -4.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.16 0.14 0.14 0.14 0.17 0.16 -
P/RPS 0.21 0.23 0.17 0.19 0.18 0.20 0.20 3.29%
P/EPS -12.05 -7.22 -2.14 -1.74 -1.37 -1.64 -1.38 322.36%
EY -8.30 -13.84 -46.79 -57.46 -73.16 -61.15 -72.28 -76.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.52 0.54 0.47 0.53 0.47 12.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.14 0.14 0.14 0.14 0.14 0.135 0.14 -
P/RPS 0.20 0.20 0.17 0.19 0.18 0.16 0.17 11.41%
P/EPS -11.25 -6.32 -2.14 -1.74 -1.37 -1.30 -1.21 340.36%
EY -8.89 -15.82 -46.79 -57.46 -73.16 -77.01 -82.61 -77.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.52 0.54 0.47 0.42 0.41 17.11%

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