[EPICON] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 283.79%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 259,962 288,718 270,141 251,734 234,390 40,165 56,514 28.94%
PBT -25,198 3,942 -8,546 6,557 5,377 -5,764 22,268 -
Tax 0 -1,633 -2,869 -1,310 -249 -249 217 -
NP -25,198 2,309 -11,416 5,246 5,128 -6,013 22,485 -
-
NP to SH -25,198 1,978 -11,416 5,201 5,128 -6,001 22,485 -
-
Tax Rate - 41.43% - 19.98% 4.63% - -0.97% -
Total Cost 285,161 286,409 281,557 246,488 229,262 46,178 34,029 42.49%
-
Net Worth 106,849 18,171 9,044 10,911 -57,321 -52,511 -47,219 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 106,849 18,171 9,044 10,911 -57,321 -52,511 -47,219 -
NOSH 333,904 302,857 301,478 272,797 75,423 75,016 74,951 28.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -9.69% 0.80% -4.23% 2.08% 2.19% -14.97% 39.79% -
ROE -23.58% 10.89% -126.22% 47.67% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 77.86 95.33 89.61 92.28 310.77 53.54 75.40 0.53%
EPS -7.55 0.65 -3.79 1.91 2.04 -8.00 30.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.06 0.03 0.04 -0.76 -0.70 -0.63 -
Adjusted Per Share Value based on latest NOSH - 302,045
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.71 48.54 45.42 42.32 39.41 6.75 9.50 28.95%
EPS -4.24 0.33 -1.92 0.87 0.86 -1.01 3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.0306 0.0152 0.0183 -0.0964 -0.0883 -0.0794 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.17 0.23 0.25 0.56 0.17 0.25 0.30 -
P/RPS 0.22 0.24 0.28 0.61 0.05 0.47 0.40 -9.47%
P/EPS -2.25 35.20 -6.60 29.37 2.50 -3.13 1.00 -
EY -44.39 2.84 -15.15 3.40 39.99 -32.00 100.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 3.83 8.33 14.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 16/11/09 28/11/08 28/11/07 30/11/06 28/11/05 30/11/04 -
Price 0.14 0.25 0.16 0.43 0.16 0.30 0.26 -
P/RPS 0.18 0.26 0.18 0.47 0.05 0.56 0.34 -10.05%
P/EPS -1.86 38.27 -4.23 22.55 2.35 -3.75 0.87 -
EY -53.90 2.61 -23.67 4.43 42.49 -26.67 115.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 4.17 5.33 10.75 0.00 0.00 0.00 -

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