[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2001 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -33.09%
YoY- 37.6%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 62,495 32,288 126,422 94,593 62,996 29,865 108,173 -30.56%
PBT -4,426 -2,240 -17,327 -12,770 -9,286 -5,572 -29,436 -71.62%
Tax 256 16 17,327 12,770 9,286 5,572 29,436 -95.73%
NP -4,170 -2,224 0 0 0 0 0 -
-
NP to SH -4,170 -2,224 -15,824 -12,448 -9,353 -5,638 -27,315 -71.33%
-
Tax Rate - - - - - - - -
Total Cost 66,665 34,512 126,422 94,593 62,996 29,865 108,173 -27.51%
-
Net Worth 4,035 5,887 5,605 -3,212 -33,095 -29,813 -24,300 -
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 4,035 5,887 5,605 -3,212 -33,095 -29,813 -24,300 -
NOSH 67,258 65,411 46,716 40,154 35,973 45,104 44,999 30.62%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -6.67% -6.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -103.33% -37.78% -282.27% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 92.92 49.36 270.62 235.57 175.12 66.21 240.38 -46.84%
EPS -6.25 -3.40 -33.90 -31.00 -26.00 -12.50 -60.70 -77.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.12 -0.08 -0.92 -0.661 -0.54 -
Adjusted Per Share Value based on latest NOSH - 48,359
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 10.51 5.43 21.25 15.90 10.59 5.02 18.19 -30.55%
EPS -0.70 -0.37 -2.66 -2.09 -1.57 -0.95 -4.59 -71.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.0099 0.0094 -0.0054 -0.0556 -0.0501 -0.0409 -
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.73 0.45 0.49 0.50 0.88 1.31 2.00 -
P/RPS 0.79 0.91 0.18 0.21 0.50 1.98 0.83 -3.23%
P/EPS -11.77 -13.24 -1.45 -1.61 -3.38 -10.48 -3.29 133.37%
EY -8.49 -7.56 -69.13 -62.00 -29.55 -9.54 -30.35 -57.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.17 5.00 4.08 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 26/11/01 29/08/01 24/05/01 27/02/01 27/11/00 28/08/00 -
Price 0.82 0.81 0.58 0.45 0.63 1.12 1.66 -
P/RPS 0.88 1.64 0.21 0.19 0.36 1.69 0.69 17.55%
P/EPS -13.23 -23.82 -1.71 -1.45 -2.42 -8.96 -2.73 185.55%
EY -7.56 -4.20 -58.40 -68.89 -41.27 -11.16 -36.57 -64.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.67 9.00 4.83 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