[EPICON] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 25.49%
YoY- 3.5%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,414 77,809 87,116 93,076 98,305 103,709 110,790 -30.27%
PBT 5,717 -999 -31,778 -35,165 -49,720 -45,689 -40,678 -
Tax -1,216 -1,167 -724 -745 1,525 1,199 789 -
NP 4,501 -2,166 -32,502 -35,910 -48,195 -44,490 -39,889 -
-
NP to SH 4,501 -2,166 -32,502 -35,910 -48,195 -44,490 -39,889 -
-
Tax Rate 21.27% - - - - - - -
Total Cost 59,913 79,975 119,618 128,986 146,500 148,199 150,679 -45.83%
-
Net Worth -45,589 -46,452 -69,244 -60,343 -49,753 -42,362 -34,301 20.82%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -45,589 -46,452 -69,244 -60,343 -49,753 -42,362 -34,301 20.82%
NOSH 72,363 74,923 75,265 73,589 73,166 73,039 72,981 -0.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.99% -2.78% -37.31% -38.58% -49.03% -42.90% -36.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 89.01 103.85 115.74 126.48 134.36 141.99 151.81 -29.87%
EPS 6.22 -2.89 -43.18 -48.80 -65.87 -60.91 -54.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.63 -0.62 -0.92 -0.82 -0.68 -0.58 -0.47 21.50%
Adjusted Per Share Value based on latest NOSH - 73,589
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.83 13.08 14.65 15.65 16.53 17.44 18.63 -30.27%
EPS 0.76 -0.36 -5.46 -6.04 -8.10 -7.48 -6.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0766 -0.0781 -0.1164 -0.1015 -0.0836 -0.0712 -0.0577 20.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.30 0.30 0.34 0.30 0.32 0.20 0.15 -
P/RPS 0.34 0.29 0.29 0.24 0.24 0.14 0.10 125.60%
P/EPS 4.82 -10.38 -0.79 -0.61 -0.49 -0.33 -0.27 -
EY 20.73 -9.64 -127.01 -162.66 -205.84 -304.56 -364.38 -
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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 02/09/03 23/05/03 -
Price 0.26 0.30 0.25 0.39 0.30 0.37 0.16 -
P/RPS 0.29 0.29 0.22 0.31 0.22 0.26 0.11 90.50%
P/EPS 4.18 -10.38 -0.58 -0.80 -0.46 -0.61 -0.29 -
EY 23.92 -9.64 -172.73 -125.12 -219.57 -164.63 -341.60 -
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