[EPICON] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 6.25%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 129,144 177,845 121,761 124,990 129,152 126,422 126,124 1.58%
PBT -14,526 -42,209 -13,474 -8,852 -8,960 -17,327 -17,026 -10.03%
Tax 182 -1,438 516 512 64 17,327 17,026 -95.13%
NP -14,344 -43,647 -12,958 -8,340 -8,896 0 0 -
-
NP to SH -14,344 -43,647 -12,958 -8,340 -8,896 -15,824 -16,597 -9.25%
-
Tax Rate - - - - - - - -
Total Cost 143,489 221,492 134,719 133,330 138,048 126,422 126,124 8.97%
-
Net Worth -7,754 -4,186 -1,378 4,035 5,887 5,605 -3,212 79.85%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -7,754 -4,186 -1,378 4,035 5,887 5,605 -3,212 79.85%
NOSH 70,492 69,768 68,929 67,258 65,411 46,716 40,154 45.47%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -11.11% -24.54% -10.64% -6.67% -6.89% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -206.67% -151.11% -282.27% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 183.20 254.91 176.65 185.84 197.44 270.62 314.09 -30.16%
EPS -20.35 -61.90 -18.80 -12.50 -13.60 -33.90 -41.33 -37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.06 -0.02 0.06 0.09 0.12 -0.08 23.62%
Adjusted Per Share Value based on latest NOSH - 67,103
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 21.71 29.90 20.47 21.01 21.71 21.25 21.20 1.59%
EPS -2.41 -7.34 -2.18 -1.40 -1.50 -2.66 -2.79 -9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.013 -0.007 -0.0023 0.0068 0.0099 0.0094 -0.0054 79.52%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.40 0.79 0.85 0.73 0.45 0.49 0.50 -
P/RPS 0.22 0.31 0.48 0.39 0.23 0.18 0.16 23.62%
P/EPS -1.97 -1.26 -4.52 -5.89 -3.31 -1.45 -1.21 38.35%
EY -50.87 -79.19 -22.12 -16.99 -30.22 -69.13 -82.67 -27.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 12.17 5.00 4.08 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 27/08/02 24/05/02 28/02/02 26/11/01 29/08/01 24/05/01 -
Price 0.34 0.57 0.80 0.82 0.81 0.58 0.45 -
P/RPS 0.19 0.22 0.45 0.44 0.41 0.21 0.14 22.55%
P/EPS -1.67 -0.91 -4.26 -6.61 -5.96 -1.71 -1.09 32.86%
EY -59.85 -109.75 -23.50 -15.12 -16.79 -58.40 -91.85 -24.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 13.67 9.00 4.83 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