[EPICON] QoQ 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- -555.88%
YoY- -1166.6%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
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 24,013 22,850 24,185 27,257 29,417 29,931 28,826 -11.45%
PBT -7,672 -8,212 -8,297 -25,539 -3,641 -3,201 -5,680 22.16%
Tax 209 353 72 891 -117 -57 131 36.49%
NP -7,463 -7,859 -8,225 -24,648 -3,758 -3,258 -5,549 21.82%
-
NP to SH -7,463 -7,859 -8,225 -24,648 -3,758 -3,258 -5,549 21.82%
-
Tax Rate - - - - - - - -
Total Cost 31,476 30,709 32,410 51,905 33,175 33,189 34,375 -5.69%
-
Net Worth -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 -1,460 948.84%
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 -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 -1,460 948.84%
NOSH 73,166 73,039 72,981 73,009 72,970 72,400 73,013 0.13%
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 -31.08% -34.39% -34.01% -90.43% -12.77% -10.89% -19.25% -
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 32.82 31.28 33.14 37.33 40.31 41.34 39.48 -11.57%
EPS -10.20 -10.76 -11.27 -33.76 -5.15 -4.50 -7.60 21.65%
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 4.04 3.84 4.07 4.58 4.95 5.03 4.85 -11.45%
EPS -1.25 -1.32 -1.38 -4.14 -0.63 -0.55 -0.93 21.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0836 -0.0712 -0.0577 -0.043 -0.0135 -0.0073 -0.0025 935.73%
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 0.98 0.64 0.45 0.64 0.99 1.91 2.15 -40.74%
P/EPS -3.14 -1.86 -1.33 -0.71 -7.77 -17.56 -11.18 -57.07%
EY -31.88 -53.80 -75.13 -140.67 -12.88 -5.70 -8.94 133.23%
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 0.91 1.18 0.48 0.75 0.84 1.38 2.03 -41.39%
P/EPS -2.94 -3.44 -1.42 -0.83 -6.60 -12.67 -10.53 -57.24%
EY -34.00 -29.08 -70.44 -120.57 -15.15 -7.89 -9.50 133.79%
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