[EPICON] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.33%
YoY- -232.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 77,809 87,116 93,076 98,305 103,709 110,790 115,431 -23.13%
PBT -999 -31,778 -35,165 -49,720 -45,689 -40,678 -38,061 -91.18%
Tax -1,167 -724 -745 1,525 1,199 789 848 -
NP -2,166 -32,502 -35,910 -48,195 -44,490 -39,889 -37,213 -85.00%
-
NP to SH -2,166 -32,502 -35,910 -48,195 -44,490 -39,889 -37,213 -85.00%
-
Tax Rate - - - - - - - -
Total Cost 79,975 119,618 128,986 146,500 148,199 150,679 152,644 -35.03%
-
Net Worth -46,452 -69,244 -60,343 -49,753 -42,362 -34,301 -25,553 49.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -46,452 -69,244 -60,343 -49,753 -42,362 -34,301 -25,553 49.00%
NOSH 74,923 75,265 73,589 73,166 73,039 72,981 73,009 1.74%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.78% -37.31% -38.58% -49.03% -42.90% -36.00% -32.24% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 103.85 115.74 126.48 134.36 141.99 151.81 158.10 -24.45%
EPS -2.89 -43.18 -48.80 -65.87 -60.91 -54.66 -50.97 -85.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.62 -0.92 -0.82 -0.68 -0.58 -0.47 -0.35 46.45%
Adjusted Per Share Value based on latest NOSH - 73,166
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.08 14.65 15.65 16.53 17.44 18.63 19.41 -23.15%
EPS -0.36 -5.46 -6.04 -8.10 -7.48 -6.71 -6.26 -85.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0781 -0.1164 -0.1015 -0.0836 -0.0712 -0.0577 -0.043 48.91%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.30 0.34 0.30 0.32 0.20 0.15 0.24 -
P/RPS 0.29 0.29 0.24 0.24 0.14 0.10 0.15 55.25%
P/EPS -10.38 -0.79 -0.61 -0.49 -0.33 -0.27 -0.47 688.65%
EY -9.64 -127.01 -162.66 -205.84 -304.56 -364.38 -212.38 -87.29%
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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 21/11/03 02/09/03 23/05/03 28/02/03 -
Price 0.30 0.25 0.39 0.30 0.37 0.16 0.28 -
P/RPS 0.29 0.22 0.31 0.22 0.26 0.11 0.18 37.47%
P/EPS -10.38 -0.58 -0.80 -0.46 -0.61 -0.29 -0.55 610.12%
EY -9.64 -172.73 -125.12 -219.57 -164.63 -341.60 -182.04 -85.92%
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