[EPICON] YoY TTM 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- 227.66%
YoY- 306.08%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 256,725 260,670 277,724 293,778 270,176 226,267 86,520 19.85%
PBT -19,359 -31,476 -13,494 16,777 7,459 10,527 -1,331 56.17%
Tax -777 -5,096 -2,844 -5,358 -4,647 3,314 -137 33.50%
NP -20,136 -36,572 -16,338 11,419 2,812 13,841 -1,468 54.65%
-
NP to SH -20,527 -36,894 -16,590 11,419 2,812 13,841 -1,489 54.78%
-
Tax Rate - - - 31.94% 62.30% -31.48% - -
Total Cost 276,861 297,242 294,062 282,359 267,364 212,426 87,988 21.03%
-
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 -7.84% -14.03% -5.88% 3.89% 1.04% 6.12% -1.70% -
ROE -24.26% -34.01% -15.88% 75.92% 31.06% 19.34% 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 81.93 81.71 93.04 97.65 89.52 85.38 116.72 -5.72%
EPS -6.55 -11.56 -5.56 3.80 0.93 5.22 -2.01 21.73%
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 43.16 43.83 46.69 49.39 45.42 38.04 14.55 19.84%
EPS -3.45 -6.20 -2.79 1.92 0.47 2.33 -0.25 54.81%
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 0.20 0.21 0.15 0.34 0.37 0.14 3.28%
P/EPS -2.14 -1.38 -3.60 3.95 32.20 6.13 -7.97 -19.66%
EY -46.79 -72.28 -27.79 25.31 3.11 16.32 -12.55 24.49%
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 0.17 0.19 0.26 0.23 0.48 0.27 -7.41%
P/EPS -2.14 -1.21 -3.24 6.59 22.54 7.85 -15.93 -28.41%
EY -46.79 -82.61 -30.88 15.18 4.44 12.74 -6.28 39.71%
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