[EPICON] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -376.92%
YoY- -13026.41%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 245,892 261,236 282,476 250,148 214,444 225,012 36,028 37.70%
PBT -25,668 -3,940 8,144 -24,720 556 1,368 -5,620 28.79%
Tax 0 0 -3,812 -2,684 -344 -184 0 -
NP -25,668 -3,940 4,332 -27,404 212 1,184 -5,620 28.79%
-
NP to SH -25,904 -3,940 4,332 -27,404 212 1,184 -5,560 29.22%
-
Tax Rate - - 46.81% - 61.87% 13.45% - -
Total Cost 271,560 265,176 278,144 277,552 214,232 223,828 41,648 36.66%
-
Net Worth 108,465 104,469 15,041 9,054 71,550 -52,628 -48,284 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 108,465 104,469 15,041 9,054 71,550 -52,628 -48,284 -
NOSH 319,014 298,484 300,833 301,806 265,000 74,124 73,157 27.80%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -10.44% -1.51% 1.53% -10.96% 0.10% 0.53% -15.60% -
ROE -23.88% -3.77% 28.80% -302.67% 0.30% 0.00% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 77.08 87.52 93.90 82.88 80.92 303.56 49.25 7.74%
EPS -8.12 -1.32 1.44 -9.08 0.08 0.48 -7.60 1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.05 0.03 0.27 -0.71 -0.66 -
Adjusted Per Share Value based on latest NOSH - 301,806
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 41.34 43.92 47.49 42.06 36.05 37.83 6.06 37.69%
EPS -4.36 -0.66 0.73 -4.61 0.04 0.20 -0.93 29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1756 0.0253 0.0152 0.1203 -0.0885 -0.0812 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.16 0.20 0.15 0.30 0.32 0.16 0.34 -
P/RPS 0.21 0.23 0.16 0.36 0.40 0.05 0.69 -17.97%
P/EPS -1.97 -15.15 10.42 -3.30 400.00 10.02 -4.47 -12.75%
EY -50.75 -6.60 9.60 -30.27 0.25 9.98 -22.35 14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 3.00 10.00 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 28/05/09 27/05/08 12/06/07 16/05/06 18/05/05 -
Price 0.14 0.18 0.25 0.21 0.41 0.32 0.37 -
P/RPS 0.18 0.21 0.27 0.25 0.51 0.11 0.75 -21.15%
P/EPS -1.72 -13.64 17.36 -2.31 512.50 20.03 -4.87 -15.91%
EY -58.00 -7.33 5.76 -43.24 0.20 4.99 -20.54 18.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 5.00 7.00 1.52 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