[EPICON] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 39.6%
YoY- -109.51%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Revenue 263,656 228,088 233,084 38,856 63,536 94,070 124,990 12.16%
PBT -14,376 -1,720 4,786 -3,246 35,314 -33,018 -8,852 7.74%
Tax -3,210 -1,042 -234 -112 6 962 512 -
NP -17,586 -2,762 4,552 -3,358 35,320 -32,056 -8,340 12.15%
-
NP to SH -17,586 -2,830 4,552 -3,358 35,320 -32,056 -8,340 12.15%
-
Tax Rate - - 4.89% - -0.02% - - -
Total Cost 281,242 230,850 228,532 42,214 28,216 126,126 133,330 12.16%
-
Net Worth 9,064 5,145 -55,919 -51,315 -46,394 -42,351 4,035 13.25%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Net Worth 9,064 5,145 -55,919 -51,315 -46,394 -42,351 4,035 13.25%
NOSH 302,164 257,272 75,567 76,590 74,830 73,020 67,258 25.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
NP Margin -6.67% -1.21% 1.95% -8.64% 55.59% -34.08% -6.67% -
ROE -194.00% -55.00% 0.00% 0.00% 0.00% 0.00% -206.67% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 87.26 88.66 308.44 50.73 84.91 128.83 185.84 -10.97%
EPS -5.82 -1.10 1.80 -4.40 47.20 -43.90 -12.50 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.02 -0.74 -0.67 -0.62 -0.58 0.06 -10.11%
Adjusted Per Share Value based on latest NOSH - 73,749
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
RPS 44.33 38.35 39.19 6.53 10.68 15.82 21.01 12.17%
EPS -2.96 -0.48 0.77 -0.56 5.94 -5.39 -1.40 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0087 -0.094 -0.0863 -0.078 -0.0712 0.0068 13.17%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 -
Price 0.18 0.58 0.20 0.31 0.30 0.20 0.73 -
P/RPS 0.21 0.65 0.06 0.61 0.35 0.16 0.39 -9.08%
P/EPS -3.09 -52.73 3.32 -7.07 0.64 -0.46 -5.89 -9.44%
EY -32.33 -1.90 30.12 -14.14 157.33 -219.50 -16.99 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 29.00 0.00 0.00 0.00 0.00 12.17 -10.30%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 CAGR
Date 28/08/08 24/08/07 30/08/06 25/08/05 27/08/04 02/09/03 28/02/02 -
Price 0.22 0.63 0.17 0.32 0.30 0.37 0.82 -
P/RPS 0.25 0.71 0.06 0.63 0.35 0.29 0.44 -8.32%
P/EPS -3.78 -57.27 2.82 -7.30 0.64 -0.84 -6.61 -8.23%
EY -26.45 -1.75 35.43 -13.70 157.33 -118.65 -15.12 8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 31.50 0.00 0.00 0.00 0.00 13.67 -9.14%

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