[EPICON] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -23.06%
YoY- 33.91%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 115,431 118,381 121,252 123,150 125,921 128,845 126,422 -5.86%
PBT -38,061 -14,708 -13,307 -14,663 -12,467 -13,995 -17,327 68.73%
Tax 848 197 330 4,944 8,297 11,771 17,327 -86.54%
NP -37,213 -14,511 -12,977 -9,719 -4,170 -2,224 0 -
-
NP to SH -37,213 -14,511 -12,977 -13,095 -10,641 -12,410 -15,824 76.56%
-
Tax Rate - - - - - - - -
Total Cost 152,644 132,892 134,229 132,869 130,091 131,069 126,422 13.35%
-
Net Worth -25,553 -8,026 -4,343 -1,460 4,026 5,887 7,870 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -25,553 -8,026 -4,343 -1,460 4,026 5,887 7,870 -
NOSH 73,009 72,970 72,400 73,013 67,103 65,411 65,583 7.39%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -32.24% -12.26% -10.70% -7.89% -3.31% -1.73% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% -264.29% -210.80% -201.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 158.10 162.23 167.48 168.67 187.65 196.98 192.77 -12.35%
EPS -50.97 -19.89 -17.92 -17.94 -15.86 -18.97 -24.13 64.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.35 -0.11 -0.06 -0.02 0.06 0.09 0.12 -
Adjusted Per Share Value based on latest NOSH - 73,013
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.41 19.90 20.39 20.70 21.17 21.66 21.25 -5.84%
EPS -6.26 -2.44 -2.18 -2.20 -1.79 -2.09 -2.66 76.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.043 -0.0135 -0.0073 -0.0025 0.0068 0.0099 0.0132 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.24 0.40 0.79 0.85 0.73 0.45 0.49 -
P/RPS 0.15 0.25 0.47 0.50 0.39 0.23 0.25 -28.79%
P/EPS -0.47 -2.01 -4.41 -4.74 -4.60 -2.37 -2.03 -62.19%
EY -212.38 -49.72 -22.69 -21.10 -21.72 -42.16 -49.24 164.26%
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 12.17 5.00 4.08 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 27/08/02 24/05/02 28/02/02 26/11/01 29/08/01 -
Price 0.28 0.34 0.57 0.80 0.82 0.81 0.58 -
P/RPS 0.18 0.21 0.34 0.47 0.44 0.41 0.30 -28.79%
P/EPS -0.55 -1.71 -3.18 -4.46 -5.17 -4.27 -2.40 -62.45%
EY -182.04 -58.49 -31.45 -22.42 -19.34 -23.42 -41.60 166.81%
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 13.67 9.00 4.83 -

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