[EPICON] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 41.29%
YoY- 3.5%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 24,185 27,257 29,417 29,931 28,826 30,207 32,288 -17.53%
PBT -8,297 -25,539 -3,641 -3,201 -5,680 -2,186 -2,240 139.58%
Tax 72 891 -117 -57 131 240 16 172.81%
NP -8,225 -24,648 -3,758 -3,258 -5,549 -1,946 -2,224 139.33%
-
NP to SH -8,225 -24,648 -3,758 -3,258 -5,549 -1,946 -2,224 139.33%
-
Tax Rate - - - - - - - -
Total Cost 32,410 51,905 33,175 33,189 34,375 32,153 34,512 -4.10%
-
Net Worth -34,301 -25,553 -8,026 -4,343 -1,460 4,026 5,887 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -34,301 -25,553 -8,026 -4,343 -1,460 4,026 5,887 -
NOSH 72,981 73,009 72,970 72,400 73,013 67,103 65,411 7.58%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -34.01% -90.43% -12.77% -10.89% -19.25% -6.44% -6.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -48.33% -37.78% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.14 37.33 40.31 41.34 39.48 45.02 49.36 -23.34%
EPS -11.27 -33.76 -5.15 -4.50 -7.60 -2.89 -3.40 122.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.35 -0.11 -0.06 -0.02 0.06 0.09 -
Adjusted Per Share Value based on latest NOSH - 72,400
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.07 4.58 4.95 5.03 4.85 5.08 5.43 -17.50%
EPS -1.38 -4.14 -0.63 -0.55 -0.93 -0.33 -0.37 140.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0577 -0.043 -0.0135 -0.0073 -0.0025 0.0068 0.0099 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.15 0.24 0.40 0.79 0.85 0.73 0.45 -
P/RPS 0.45 0.64 0.99 1.91 2.15 1.62 0.91 -37.49%
P/EPS -1.33 -0.71 -7.77 -17.56 -11.18 -25.17 -13.24 -78.42%
EY -75.13 -140.67 -12.88 -5.70 -8.94 -3.97 -7.56 362.88%
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 12.17 5.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 28/02/03 27/11/02 27/08/02 24/05/02 28/02/02 26/11/01 -
Price 0.16 0.28 0.34 0.57 0.80 0.82 0.81 -
P/RPS 0.48 0.75 0.84 1.38 2.03 1.82 1.64 -55.95%
P/EPS -1.42 -0.83 -6.60 -12.67 -10.53 -28.28 -23.82 -84.76%
EY -70.44 -120.57 -15.15 -7.89 -9.50 -3.54 -4.20 556.33%
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 13.67 9.00 -

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