[EPICON] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -498.68%
YoY- -1003.75%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 236,322 258,456 247,360 251,594 288,272 263,656 228,088 0.59%
PBT 29,874 11,314 -26,318 -23,588 4,686 -14,376 -1,720 -
Tax -1,458 -198 0 0 -2,076 -3,210 -1,042 5.75%
NP 28,416 11,116 -26,318 -23,588 2,610 -17,586 -2,762 -
-
NP to SH 28,416 11,116 -26,356 -23,588 2,610 -17,586 -2,830 -
-
Tax Rate 4.88% 1.75% - - 44.30% - - -
Total Cost 207,906 247,340 273,678 275,182 285,662 281,242 230,850 -1.72%
-
Net Worth 124,867 104,445 101,613 99,540 18,209 9,064 5,145 70.07%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 124,867 104,445 101,613 99,540 18,209 9,064 5,145 70.07%
NOSH 402,798 373,020 317,542 301,636 303,488 302,164 257,272 7.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.02% 4.30% -10.64% -9.38% 0.91% -6.67% -1.21% -
ROE 22.76% 10.64% -25.94% -23.70% 14.33% -194.00% -55.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.67 69.29 77.90 83.41 94.99 87.26 88.66 -6.64%
EPS 7.06 2.98 -8.30 -7.82 0.86 -5.82 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.32 0.33 0.06 0.03 0.02 57.83%
Adjusted Per Share Value based on latest NOSH - 301,871
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.73 43.45 41.59 42.30 48.47 44.33 38.35 0.59%
EPS 4.78 1.87 -4.43 -3.97 0.44 -2.96 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1756 0.1708 0.1674 0.0306 0.0152 0.0087 69.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.135 0.16 0.17 0.17 0.24 0.18 0.58 -
P/RPS 0.23 0.23 0.22 0.20 0.25 0.21 0.65 -15.88%
P/EPS 1.91 5.37 -2.05 -2.17 27.91 -3.09 -52.73 -
EY 52.26 18.63 -48.82 -46.00 3.58 -32.33 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.53 0.52 4.00 6.00 29.00 -50.21%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 26/08/11 26/08/10 27/08/09 28/08/08 24/08/07 -
Price 0.14 0.14 0.135 0.17 0.26 0.22 0.63 -
P/RPS 0.24 0.20 0.17 0.20 0.27 0.25 0.71 -16.52%
P/EPS 1.98 4.70 -1.63 -2.17 30.23 -3.78 -57.27 -
EY 50.39 21.29 -61.48 -46.00 3.31 -26.45 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.42 0.52 4.33 7.33 31.50 -50.70%

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