[EPICON] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -24.01%
YoY- 6.14%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 56,514 63,536 72,900 94,563 94,730 94,070 96,740 -30.04%
PBT 22,268 35,314 -19,640 -39,839 -32,241 -33,018 -33,188 -
Tax 217 6 372 996 920 962 288 -17.15%
NP 22,485 35,320 -19,268 -38,843 -31,321 -32,056 -32,900 -
-
NP to SH 22,485 35,320 -19,268 -38,843 -31,321 -32,056 -32,900 -
-
Tax Rate -0.97% -0.02% - - - - - -
Total Cost 34,029 28,216 92,168 133,406 126,051 126,126 129,640 -58.90%
-
Net Worth -47,219 -46,394 -69,244 -62,927 -49,608 -42,351 -34,301 23.67%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -47,219 -46,394 -69,244 -62,927 -49,608 -42,351 -34,301 23.67%
NOSH 74,951 74,830 75,265 73,171 72,953 73,020 72,981 1.78%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 39.79% 55.59% -26.43% -41.08% -33.06% -34.08% -34.01% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 75.40 84.91 96.86 129.23 129.85 128.83 132.55 -31.27%
EPS 30.00 47.20 -25.60 -53.15 -42.93 -43.90 -45.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.63 -0.62 -0.92 -0.86 -0.68 -0.58 -0.47 21.50%
Adjusted Per Share Value based on latest NOSH - 73,589
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.50 10.68 12.26 15.90 15.93 15.82 16.26 -30.04%
EPS 3.78 5.94 -3.24 -6.53 -5.27 -5.39 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0794 -0.078 -0.1164 -0.1058 -0.0834 -0.0712 -0.0577 23.64%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.30 0.30 0.34 0.30 0.32 0.20 0.15 -
P/RPS 0.40 0.35 0.35 0.23 0.25 0.16 0.11 135.91%
P/EPS 1.00 0.64 -1.33 -0.57 -0.75 -0.46 -0.33 -
EY 100.00 157.33 -75.29 -176.95 -134.17 -219.50 -300.53 -
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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 02/09/03 23/05/03 -
Price 0.26 0.30 0.25 0.39 0.30 0.37 0.16 -
P/RPS 0.34 0.35 0.26 0.30 0.23 0.29 0.12 99.85%
P/EPS 0.87 0.64 -0.98 -0.73 -0.70 -0.84 -0.35 -
EY 115.38 157.33 -102.40 -136.12 -143.11 -118.65 -281.75 -
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