[EPICON] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -504.65%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 260,174 253,774 264,506 283,034 285,696 261,250 228,909 2.15%
PBT 6,323 -25,918 -26,044 -10,043 8,560 13,779 10,728 -8.42%
Tax -3,403 -727 -5,096 -3,797 -5,075 -4,062 3,354 -
NP 2,920 -26,645 -31,140 -13,840 3,485 9,717 14,082 -23.04%
-
NP to SH 2,920 -27,095 -31,403 -14,102 3,485 9,896 14,082 -23.04%
-
Tax Rate 53.82% - - - 59.29% 29.48% -31.26% -
Total Cost 257,254 280,419 295,646 296,874 282,211 251,533 214,827 3.04%
-
Net Worth 101,015 87,791 116,896 110,845 21,213 14,033 20,157 30.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 101,015 87,791 116,896 110,845 21,213 14,033 20,157 30.78%
NOSH 374,131 337,659 333,990 307,903 303,043 280,668 74,658 30.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.12% -10.50% -11.77% -4.89% 1.22% 3.72% 6.15% -
ROE 2.89% -30.86% -26.86% -12.72% 16.43% 70.52% 69.86% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.54 75.16 79.20 91.92 94.28 93.08 306.61 -21.89%
EPS 0.84 -7.99 -9.83 -4.58 1.15 3.57 5.59 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.35 0.36 0.07 0.05 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 302,226
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.74 42.67 44.47 47.58 48.03 43.92 38.49 2.15%
EPS 0.49 -4.56 -5.28 -2.37 0.59 1.66 2.37 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1476 0.1965 0.1864 0.0357 0.0236 0.0339 30.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.14 0.14 0.22 0.20 0.45 0.12 -
P/RPS 0.17 0.19 0.18 0.24 0.21 0.48 0.04 27.24%
P/EPS 15.38 -1.74 -1.49 -4.80 17.39 12.76 0.64 69.79%
EY 6.50 -57.32 -67.16 -20.82 5.75 7.84 157.18 -41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.40 0.61 2.86 9.00 0.44 0.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 26/02/09 29/02/08 28/02/07 -
Price 0.12 0.14 0.15 0.23 0.19 0.29 0.25 -
P/RPS 0.17 0.19 0.19 0.25 0.20 0.31 0.08 13.37%
P/EPS 15.38 -1.74 -1.60 -5.02 16.52 8.22 1.33 50.32%
EY 6.50 -57.32 -62.68 -19.91 6.05 12.16 75.45 -33.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.43 0.64 2.71 5.80 0.93 -11.71%

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