[EPICON] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 24.3%
YoY- 115.81%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 257,700 245,892 261,236 282,476 250,148 214,444 225,012 2.28%
PBT 576 -25,668 -3,940 8,144 -24,720 556 1,368 -13.41%
Tax -200 0 0 -3,812 -2,684 -344 -184 1.39%
NP 376 -25,668 -3,940 4,332 -27,404 212 1,184 -17.38%
-
NP to SH 376 -25,904 -3,940 4,332 -27,404 212 1,184 -17.38%
-
Tax Rate 34.72% - - 46.81% - 61.87% 13.45% -
Total Cost 257,324 271,560 265,176 278,144 277,552 214,232 223,828 2.34%
-
Net Worth 84,600 108,465 104,469 15,041 9,054 71,550 -52,628 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 84,600 108,465 104,469 15,041 9,054 71,550 -52,628 -
NOSH 313,333 319,014 298,484 300,833 301,806 265,000 74,124 27.12%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.15% -10.44% -1.51% 1.53% -10.96% 0.10% 0.53% -
ROE 0.44% -23.88% -3.77% 28.80% -302.67% 0.30% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 82.24 77.08 87.52 93.90 82.88 80.92 303.56 -19.54%
EPS 0.12 -8.12 -1.32 1.44 -9.08 0.08 0.48 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.34 0.35 0.05 0.03 0.27 -0.71 -
Adjusted Per Share Value based on latest NOSH - 300,833
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 43.33 41.34 43.92 47.49 42.06 36.05 37.83 2.28%
EPS 0.06 -4.36 -0.66 0.73 -4.61 0.04 0.20 -18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1824 0.1756 0.0253 0.0152 0.1203 -0.0885 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.14 0.16 0.20 0.15 0.30 0.32 0.16 -
P/RPS 0.17 0.21 0.23 0.16 0.36 0.40 0.05 22.60%
P/EPS 116.67 -1.97 -15.15 10.42 -3.30 400.00 10.02 50.49%
EY 0.86 -50.75 -6.60 9.60 -30.27 0.25 9.98 -33.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.57 3.00 10.00 1.19 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 27/05/11 26/05/10 28/05/09 27/05/08 12/06/07 16/05/06 -
Price 0.14 0.14 0.18 0.25 0.21 0.41 0.32 -
P/RPS 0.17 0.18 0.21 0.27 0.25 0.51 0.11 7.51%
P/EPS 116.67 -1.72 -13.64 17.36 -2.31 512.50 20.03 34.10%
EY 0.86 -58.00 -7.33 5.76 -43.24 0.20 4.99 -25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.51 5.00 7.00 1.52 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