[EPICON] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.19%
YoY- -204.61%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 93,076 98,305 103,709 110,790 115,431 118,381 121,252 -16.12%
PBT -35,165 -49,720 -45,689 -40,678 -38,061 -14,708 -13,307 90.80%
Tax -745 1,525 1,199 789 848 197 330 -
NP -35,910 -48,195 -44,490 -39,889 -37,213 -14,511 -12,977 96.73%
-
NP to SH -35,910 -48,195 -44,490 -39,889 -37,213 -14,511 -12,977 96.73%
-
Tax Rate - - - - - - - -
Total Cost 128,986 146,500 148,199 150,679 152,644 132,892 134,229 -2.61%
-
Net Worth -60,343 -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 475.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -60,343 -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 475.18%
NOSH 73,589 73,166 73,039 72,981 73,009 72,970 72,400 1.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -38.58% -49.03% -42.90% -36.00% -32.24% -12.26% -10.70% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 126.48 134.36 141.99 151.81 158.10 162.23 167.48 -17.02%
EPS -48.80 -65.87 -60.91 -54.66 -50.97 -19.89 -17.92 94.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.82 -0.68 -0.58 -0.47 -0.35 -0.11 -0.06 468.90%
Adjusted Per Share Value based on latest NOSH - 72,981
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.65 16.53 17.44 18.63 19.41 19.90 20.39 -16.12%
EPS -6.04 -8.10 -7.48 -6.71 -6.26 -2.44 -2.18 96.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1015 -0.0836 -0.0712 -0.0577 -0.043 -0.0135 -0.0073 475.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.30 0.32 0.20 0.15 0.24 0.40 0.79 -
P/RPS 0.24 0.24 0.14 0.10 0.15 0.25 0.47 -36.03%
P/EPS -0.61 -0.49 -0.33 -0.27 -0.47 -2.01 -4.41 -73.15%
EY -162.66 -205.84 -304.56 -364.38 -212.38 -49.72 -22.69 270.45%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 02/09/03 23/05/03 28/02/03 27/11/02 27/08/02 -
Price 0.39 0.30 0.37 0.16 0.28 0.34 0.57 -
P/RPS 0.31 0.22 0.26 0.11 0.18 0.21 0.34 -5.95%
P/EPS -0.80 -0.46 -0.61 -0.29 -0.55 -1.71 -3.18 -60.04%
EY -125.12 -219.57 -164.63 -341.60 -182.04 -58.49 -31.45 150.44%
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