[EPICON] QoQ Cumulative Quarter Result on 30-Sep-2002

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002
Profit Trend
QoQ- 61.66%
YoY- -652.47%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 47,035 24,185 177,926 150,669 177,845 91,321 62,495 -17.30%
PBT -16,509 -8,297 -41,487 -16,948 -42,209 -10,106 -4,426 141.09%
Tax 481 72 104 213 -1,438 387 256 52.44%
NP -16,028 -8,225 -41,383 -16,735 -43,647 -9,719 -4,170 145.98%
-
NP to SH -16,028 -8,225 -41,383 -16,735 -43,647 -9,719 -4,170 145.98%
-
Tax Rate - - - - - - - -
Total Cost 63,063 32,410 219,309 167,404 221,492 101,040 66,665 -3.64%
-
Net Worth -42,351 -34,301 -24,818 -7,754 -4,186 -1,378 4,035 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -42,351 -34,301 -24,818 -7,754 -4,186 -1,378 4,035 -
NOSH 73,020 72,981 70,909 70,492 69,768 68,929 67,258 5.64%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -34.08% -34.01% -23.26% -11.11% -24.54% -10.64% -6.67% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -103.33% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 64.41 33.14 250.92 213.74 254.91 132.49 92.92 -21.72%
EPS -21.95 -11.27 -58.36 -23.74 -61.90 -14.10 -6.25 131.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.47 -0.35 -0.11 -0.06 -0.02 0.06 -
Adjusted Per Share Value based on latest NOSH - 72,970
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.91 4.07 29.91 25.33 29.90 15.35 10.51 -17.30%
EPS -2.69 -1.38 -6.96 -2.81 -7.34 -1.63 -0.70 145.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0712 -0.0577 -0.0417 -0.013 -0.007 -0.0023 0.0068 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.20 0.15 0.24 0.40 0.79 0.85 0.73 -
P/RPS 0.31 0.45 0.10 0.19 0.31 0.64 0.79 -46.49%
P/EPS -0.91 -1.33 -0.41 -1.68 -1.26 -6.03 -11.77 -81.93%
EY -109.75 -75.13 -243.17 -59.35 -79.19 -16.59 -8.49 453.39%
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 12.17 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 02/09/03 23/05/03 28/02/03 27/11/02 27/08/02 24/05/02 28/02/02 -
Price 0.37 0.16 0.28 0.34 0.57 0.80 0.82 -
P/RPS 0.57 0.48 0.11 0.16 0.22 0.60 0.88 -25.19%
P/EPS -1.69 -1.42 -0.48 -1.43 -0.91 -5.67 -13.23 -74.73%
EY -59.32 -70.44 -208.43 -69.82 -109.75 -17.63 -7.56 296.36%
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 13.67 -

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