[EPICON] QoQ Annualized Quarter Result on 31-Dec-2002

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002
Profit Trend
QoQ- -188.5%
YoY- -396.2%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 94,730 94,070 96,740 177,926 129,144 177,845 121,761 -15.39%
PBT -32,241 -33,018 -33,188 -41,487 -14,526 -42,209 -13,474 78.80%
Tax 920 962 288 104 182 -1,438 516 46.98%
NP -31,321 -32,056 -32,900 -41,383 -14,344 -43,647 -12,958 80.01%
-
NP to SH -31,321 -32,056 -32,900 -41,383 -14,344 -43,647 -12,958 80.01%
-
Tax Rate - - - - - - - -
Total Cost 126,051 126,126 129,640 219,309 143,489 221,492 134,719 -4.33%
-
Net Worth -49,608 -42,351 -34,301 -24,818 -7,754 -4,186 -1,378 987.89%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -49,608 -42,351 -34,301 -24,818 -7,754 -4,186 -1,378 987.89%
NOSH 72,953 73,020 72,981 70,909 70,492 69,768 68,929 3.85%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -33.06% -34.08% -34.01% -23.26% -11.11% -24.54% -10.64% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 129.85 128.83 132.55 250.92 183.20 254.91 176.65 -18.53%
EPS -42.93 -43.90 -45.08 -58.36 -20.35 -61.90 -18.80 73.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.68 -0.58 -0.47 -0.35 -0.11 -0.06 -0.02 947.25%
Adjusted Per Share Value based on latest NOSH - 73,009
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.93 15.82 16.26 29.91 21.71 29.90 20.47 -15.38%
EPS -5.27 -5.39 -5.53 -6.96 -2.41 -7.34 -2.18 80.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0834 -0.0712 -0.0577 -0.0417 -0.013 -0.007 -0.0023 993.14%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.32 0.20 0.15 0.24 0.40 0.79 0.85 -
P/RPS 0.25 0.16 0.11 0.10 0.22 0.31 0.48 -35.24%
P/EPS -0.75 -0.46 -0.33 -0.41 -1.97 -1.26 -4.52 -69.77%
EY -134.17 -219.50 -300.53 -243.17 -50.87 -79.19 -22.12 232.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 02/09/03 23/05/03 28/02/03 27/11/02 27/08/02 24/05/02 -
Price 0.30 0.37 0.16 0.28 0.34 0.57 0.80 -
P/RPS 0.23 0.29 0.12 0.11 0.19 0.22 0.45 -36.04%
P/EPS -0.70 -0.84 -0.35 -0.48 -1.67 -0.91 -4.26 -69.96%
EY -143.11 -118.65 -281.75 -208.43 -59.85 -109.75 -23.50 233.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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