[EPICON] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 21.57%
YoY- 55.78%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 121,252 123,150 125,921 128,845 126,422 124,199 117,860 1.91%
PBT -13,307 -14,663 -12,467 -13,995 -17,327 -22,124 -26,483 -36.87%
Tax 330 4,944 8,297 11,771 17,327 22,124 26,483 -94.66%
NP -12,977 -9,719 -4,170 -2,224 0 0 0 -
-
NP to SH -12,977 -13,095 -10,641 -12,410 -15,824 -19,813 -24,681 -34.93%
-
Tax Rate - - - - - - - -
Total Cost 134,229 132,869 130,091 131,069 126,422 124,199 117,860 9.08%
-
Net Worth -4,343 -1,460 4,026 5,887 7,870 -3,868 -33,182 -74.31%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -4,343 -1,460 4,026 5,887 7,870 -3,868 -33,182 -74.31%
NOSH 72,400 73,013 67,103 65,411 65,583 48,359 36,067 59.33%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -10.70% -7.89% -3.31% -1.73% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% -264.29% -210.80% -201.07% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 167.48 168.67 187.65 196.98 192.77 256.83 326.77 -36.03%
EPS -17.92 -17.94 -15.86 -18.97 -24.13 -40.97 -68.43 -59.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 -0.02 0.06 0.09 0.12 -0.08 -0.92 -83.87%
Adjusted Per Share Value based on latest NOSH - 65,411
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 20.39 20.70 21.17 21.66 21.25 20.88 19.82 1.91%
EPS -2.18 -2.20 -1.79 -2.09 -2.66 -3.33 -4.15 -34.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0073 -0.0025 0.0068 0.0099 0.0132 -0.0065 -0.0558 -74.32%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.79 0.85 0.73 0.45 0.49 0.50 0.88 -
P/RPS 0.47 0.50 0.39 0.23 0.25 0.19 0.27 44.85%
P/EPS -4.41 -4.74 -4.60 -2.37 -2.03 -1.22 -1.29 127.44%
EY -22.69 -21.10 -21.72 -42.16 -49.24 -81.94 -77.76 -56.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 12.17 5.00 4.08 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 24/05/02 28/02/02 26/11/01 29/08/01 24/05/01 27/02/01 -
Price 0.57 0.80 0.82 0.81 0.58 0.45 0.63 -
P/RPS 0.34 0.47 0.44 0.41 0.30 0.18 0.19 47.55%
P/EPS -3.18 -4.46 -5.17 -4.27 -2.40 -1.10 -0.92 129.12%
EY -31.45 -22.42 -19.34 -23.42 -41.60 -91.05 -108.62 -56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 13.67 9.00 4.83 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