[EPICON] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 17.05%
YoY- 21.98%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 129,152 126,422 126,124 125,992 119,460 108,173 104,756 14.96%
PBT -8,960 -17,327 -17,026 -18,572 -22,288 -29,436 -26,776 -51.76%
Tax 64 17,327 17,026 18,572 22,288 29,436 26,776 -98.20%
NP -8,896 0 0 0 0 0 0 -
-
NP to SH -8,896 -15,824 -16,597 -18,706 -22,552 -27,315 -26,600 -51.78%
-
Tax Rate - - - - - - - -
Total Cost 138,048 126,422 126,124 125,992 119,460 108,173 104,756 20.17%
-
Net Worth 5,887 5,605 -3,212 -33,095 -29,813 -24,300 -18,238 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 5,887 5,605 -3,212 -33,095 -29,813 -24,300 -18,238 -
NOSH 65,411 46,716 40,154 35,973 45,104 44,999 45,033 28.22%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -6.89% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -151.11% -282.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 197.44 270.62 314.09 350.24 264.85 240.38 232.62 -10.34%
EPS -13.60 -33.90 -41.33 -52.00 -50.00 -60.70 -59.07 -62.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.12 -0.08 -0.92 -0.661 -0.54 -0.405 -
Adjusted Per Share Value based on latest NOSH - 36,067
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 21.71 21.25 21.20 21.18 20.08 18.19 17.61 14.95%
EPS -1.50 -2.66 -2.79 -3.14 -3.79 -4.59 -4.47 -51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0094 -0.0054 -0.0556 -0.0501 -0.0409 -0.0307 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.45 0.49 0.50 0.88 1.31 2.00 2.48 -
P/RPS 0.23 0.18 0.16 0.25 0.49 0.83 1.07 -64.08%
P/EPS -3.31 -1.45 -1.21 -1.69 -2.62 -3.29 -4.20 -14.66%
EY -30.22 -69.13 -82.67 -59.09 -38.17 -30.35 -23.82 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.08 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 29/08/01 24/05/01 27/02/01 27/11/00 28/08/00 25/05/00 -
Price 0.81 0.58 0.45 0.63 1.12 1.66 2.05 -
P/RPS 0.41 0.21 0.14 0.18 0.42 0.69 0.88 -39.87%
P/EPS -5.96 -1.71 -1.09 -1.21 -2.24 -2.73 -3.47 43.37%
EY -16.79 -58.40 -91.85 -82.54 -44.64 -36.57 -28.81 -30.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 4.83 0.00 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