[EPICON] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 66.63%
YoY- -48.22%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 22,028 24,013 22,850 24,185 27,257 29,417 29,931 -18.43%
PBT -10,984 -7,672 -8,212 -8,297 -25,539 -3,641 -3,201 126.99%
Tax -1,379 209 353 72 891 -117 -57 731.64%
NP -12,363 -7,463 -7,859 -8,225 -24,648 -3,758 -3,258 142.69%
-
NP to SH -12,363 -7,463 -7,859 -8,225 -24,648 -3,758 -3,258 142.69%
-
Tax Rate - - - - - - - -
Total Cost 34,391 31,476 30,709 32,410 51,905 33,175 33,189 2.39%
-
Net Worth -60,343 -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 475.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -60,343 -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 475.18%
NOSH 73,589 73,166 73,039 72,981 73,009 72,970 72,400 1.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -56.12% -31.08% -34.39% -34.01% -90.43% -12.77% -10.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.93 32.82 31.28 33.14 37.33 40.31 41.34 -19.32%
EPS -16.80 -10.20 -10.76 -11.27 -33.76 -5.15 -4.50 140.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.82 -0.68 -0.58 -0.47 -0.35 -0.11 -0.06 468.90%
Adjusted Per Share Value based on latest NOSH - 72,981
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.70 4.04 3.84 4.07 4.58 4.95 5.03 -18.46%
EPS -2.08 -1.25 -1.32 -1.38 -4.14 -0.63 -0.55 142.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1015 -0.0836 -0.0712 -0.0577 -0.043 -0.0135 -0.0073 475.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.30 0.32 0.20 0.15 0.24 0.40 0.79 -
P/RPS 1.00 0.98 0.64 0.45 0.64 0.99 1.91 -34.96%
P/EPS -1.79 -3.14 -1.86 -1.33 -0.71 -7.77 -17.56 -78.08%
EY -56.00 -31.88 -53.80 -75.13 -140.67 -12.88 -5.70 356.80%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 02/09/03 23/05/03 28/02/03 27/11/02 27/08/02 -
Price 0.39 0.30 0.37 0.16 0.28 0.34 0.57 -
P/RPS 1.30 0.91 1.18 0.48 0.75 0.84 1.38 -3.89%
P/EPS -2.32 -2.94 -3.44 -1.42 -0.83 -6.60 -12.67 -67.65%
EY -43.08 -34.00 -29.08 -70.44 -120.57 -15.15 -7.89 209.11%
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