[EPICON] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -60.24%
YoY- -1373.52%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 179,459 194,193 185,940 194,972 216,539 202,606 188,801 -0.84%
PBT 12,430 2,212 -20,284 -18,899 2,957 -6,410 4,918 16.69%
Tax -729 -148 0 0 -1,225 -2,152 -983 -4.85%
NP 11,701 2,064 -20,284 -18,899 1,732 -8,562 3,935 19.89%
-
NP to SH 11,701 2,064 -20,374 -18,899 1,484 -8,562 3,901 20.07%
-
Tax Rate 5.86% 6.69% - - 41.43% - 19.99% -
Total Cost 167,758 192,129 206,224 213,871 214,807 211,168 184,866 -1.60%
-
Net Worth 120,839 101,015 96,406 106,849 18,171 9,044 10,911 49.24%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 120,839 101,015 96,406 106,849 18,171 9,044 10,911 49.24%
NOSH 402,798 374,133 321,356 333,904 302,857 301,478 272,797 6.70%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.52% 1.06% -10.91% -9.69% 0.80% -4.23% 2.08% -
ROE 9.68% 2.04% -21.13% -17.69% 8.17% -94.67% 35.75% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.55 51.90 57.86 58.39 71.50 67.20 69.21 -7.07%
EPS 2.91 0.56 -6.34 -5.66 0.49 -2.84 1.43 12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.27 0.30 0.32 0.06 0.03 0.04 39.86%
Adjusted Per Share Value based on latest NOSH - 333,615
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.17 32.65 31.26 32.78 36.41 34.06 31.74 -0.84%
EPS 1.97 0.35 -3.43 -3.18 0.25 -1.44 0.66 19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.1698 0.1621 0.1796 0.0306 0.0152 0.0183 49.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.15 0.15 0.14 0.17 0.23 0.25 0.56 -
P/RPS 0.34 0.29 0.24 0.29 0.32 0.37 0.81 -13.45%
P/EPS 5.16 27.19 -2.21 -3.00 46.94 -8.80 39.16 -28.64%
EY 19.37 3.68 -45.29 -33.29 2.13 -11.36 2.55 40.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.47 0.53 3.83 8.33 14.00 -42.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 23/11/12 30/11/11 30/11/10 16/11/09 28/11/08 28/11/07 -
Price 0.15 0.14 0.14 0.14 0.25 0.16 0.43 -
P/RPS 0.34 0.27 0.24 0.24 0.35 0.24 0.62 -9.51%
P/EPS 5.16 25.38 -2.21 -2.47 51.02 -5.63 30.07 -25.43%
EY 19.37 3.94 -45.29 -40.43 1.96 -17.75 3.33 34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.47 0.44 4.17 5.33 10.75 -40.00%

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