[EPICON] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.61%
YoY- -119.85%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Revenue 285,696 261,250 228,909 39,274 59,274 93,076 121,252 14.07%
PBT 8,561 13,778 10,730 -3,078 16,134 -35,165 -13,307 -
Tax -5,076 -4,062 3,354 -91 -136 -745 330 -
NP 3,485 9,716 14,084 -3,169 15,998 -35,910 -12,977 -
-
NP to SH 3,485 9,716 14,084 -3,175 15,998 -35,910 -12,977 -
-
Tax Rate 59.29% 29.48% -31.26% - 0.84% - - -
Total Cost 282,211 251,534 214,825 42,443 43,276 128,986 134,229 12.09%
-
Net Worth 21,135 15,070 20,520 -52,184 -39,266 -60,343 -4,343 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Net Worth 21,135 15,070 20,520 -52,184 -39,266 -60,343 -4,343 -
NOSH 301,929 301,409 76,000 73,499 63,333 73,589 72,400 24.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
NP Margin 1.22% 3.72% 6.15% -8.07% 26.99% -38.58% -10.70% -
ROE 16.49% 64.47% 68.64% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
RPS 94.62 86.68 301.20 53.43 93.59 126.48 167.48 -8.39%
EPS 1.15 3.22 18.53 -4.32 25.26 -48.80 -17.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.05 0.27 -0.71 -0.62 -0.82 -0.06 -
Adjusted Per Share Value based on latest NOSH - 73,499
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
RPS 48.03 43.92 38.49 6.60 9.97 15.65 20.39 14.06%
EPS 0.59 1.63 2.37 -0.53 2.69 -6.04 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0253 0.0345 -0.0877 -0.066 -0.1015 -0.0073 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 -
Price 0.20 0.45 0.12 0.20 0.35 0.30 0.79 -
P/RPS 0.21 0.52 0.04 0.37 0.37 0.24 0.47 -11.64%
P/EPS 17.33 13.96 0.65 -4.63 1.39 -0.61 -4.41 -
EY 5.77 7.16 154.43 -21.60 72.17 -162.66 -22.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 9.00 0.44 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 CAGR
Date 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/08/02 -
Price 0.19 0.29 0.25 0.18 0.35 0.39 0.57 -
P/RPS 0.20 0.33 0.08 0.34 0.37 0.31 0.34 -7.82%
P/EPS 16.46 9.00 1.35 -4.17 1.39 -0.80 -3.18 -
EY 6.07 11.12 74.13 -24.00 72.17 -125.12 -31.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 5.80 0.93 0.00 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