[EPICON] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 93.34%
YoY- 95.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 50,056 59,274 64,414 77,809 87,116 93,076 98,305 -36.20%
PBT 19,639 16,134 5,717 -999 -31,778 -35,165 -49,720 -
Tax -229 -136 -1,216 -1,167 -724 -745 1,525 -
NP 19,410 15,998 4,501 -2,166 -32,502 -35,910 -48,195 -
-
NP to SH 19,425 15,998 4,501 -2,166 -32,502 -35,910 -48,195 -
-
Tax Rate 1.17% 0.84% 21.27% - - - - -
Total Cost 30,646 43,276 59,913 79,975 119,618 128,986 146,500 -64.72%
-
Net Worth -48,284 -39,266 -45,589 -46,452 -69,244 -60,343 -49,753 -1.97%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -48,284 -39,266 -45,589 -46,452 -69,244 -60,343 -49,753 -1.97%
NOSH 73,157 63,333 72,363 74,923 75,265 73,589 73,166 -0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 38.78% 26.99% 6.99% -2.78% -37.31% -38.58% -49.03% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 68.42 93.59 89.01 103.85 115.74 126.48 134.36 -36.20%
EPS 26.55 25.26 6.22 -2.89 -43.18 -48.80 -65.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.66 -0.62 -0.63 -0.62 -0.92 -0.82 -0.68 -1.96%
Adjusted Per Share Value based on latest NOSH - 74,923
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.42 9.97 10.83 13.08 14.65 15.65 16.53 -36.19%
EPS 3.27 2.69 0.76 -0.36 -5.46 -6.04 -8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0812 -0.066 -0.0766 -0.0781 -0.1164 -0.1015 -0.0836 -1.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.34 0.35 0.30 0.30 0.34 0.30 0.32 -
P/RPS 0.50 0.37 0.34 0.29 0.29 0.24 0.24 63.04%
P/EPS 1.28 1.39 4.82 -10.38 -0.79 -0.61 -0.49 -
EY 78.09 72.17 20.73 -9.64 -127.01 -162.66 -205.84 -
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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 28/02/05 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 -
Price 0.37 0.35 0.26 0.30 0.25 0.39 0.30 -
P/RPS 0.54 0.37 0.29 0.29 0.22 0.31 0.22 81.86%
P/EPS 1.39 1.39 4.18 -10.38 -0.58 -0.80 -0.46 -
EY 71.76 72.17 23.92 -9.64 -172.73 -125.12 -219.57 -
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