[EPICON] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 173.32%
YoY- 543.59%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 283,034 285,696 261,250 228,909 39,274 59,274 93,076 20.34%
PBT -10,473 8,561 13,778 10,730 -3,078 16,134 -35,165 -18.26%
Tax -3,797 -5,076 -4,062 3,354 -91 -136 -745 31.15%
NP -14,270 3,485 9,716 14,084 -3,169 15,998 -35,910 -14.24%
-
NP to SH -14,522 3,485 9,716 14,084 -3,175 15,998 -35,910 -13.99%
-
Tax Rate - 59.29% 29.48% -31.26% - 0.84% - -
Total Cost 297,304 282,211 251,534 214,825 42,443 43,276 128,986 14.91%
-
Net Worth 108,801 21,135 15,070 20,520 -52,184 -39,266 -60,343 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 108,801 21,135 15,070 20,520 -52,184 -39,266 -60,343 -
NOSH 302,226 301,929 301,409 76,000 73,499 63,333 73,589 26.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -5.04% 1.22% 3.72% 6.15% -8.07% 26.99% -38.58% -
ROE -13.35% 16.49% 64.47% 68.64% 0.00% 0.00% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 93.65 94.62 86.68 301.20 53.43 93.59 126.48 -4.88%
EPS -4.81 1.15 3.22 18.53 -4.32 25.26 -48.80 -32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.07 0.05 0.27 -0.71 -0.62 -0.82 -
Adjusted Per Share Value based on latest NOSH - 76,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.58 48.03 43.92 38.49 6.60 9.97 15.65 20.34%
EPS -2.44 0.59 1.63 2.37 -0.53 2.69 -6.04 -14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1829 0.0355 0.0253 0.0345 -0.0877 -0.066 -0.1015 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.22 0.20 0.45 0.12 0.20 0.35 0.30 -
P/RPS 0.23 0.21 0.52 0.04 0.37 0.37 0.24 -0.70%
P/EPS -4.58 17.33 13.96 0.65 -4.63 1.39 -0.61 39.89%
EY -21.84 5.77 7.16 154.43 -21.60 72.17 -162.66 -28.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 2.86 9.00 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.23 0.19 0.29 0.25 0.18 0.35 0.39 -
P/RPS 0.25 0.20 0.33 0.08 0.34 0.37 0.31 -3.51%
P/EPS -4.79 16.46 9.00 1.35 -4.17 1.39 -0.80 34.71%
EY -20.89 6.07 11.12 74.13 -24.00 72.17 -125.12 -25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 2.71 5.80 0.93 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