[EPICON] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 283.31%
YoY- 210.18%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 228,088 233,084 38,856 63,536 94,070 124,990 125,992 9.56%
PBT -1,720 4,786 -3,246 35,314 -33,018 -8,852 -18,572 -30.65%
Tax -1,042 -234 -112 6 962 512 18,572 -
NP -2,762 4,552 -3,358 35,320 -32,056 -8,340 0 -
-
NP to SH -2,830 4,552 -3,358 35,320 -32,056 -8,340 -18,706 -25.21%
-
Tax Rate - 4.89% - -0.02% - - - -
Total Cost 230,850 228,532 42,214 28,216 126,126 133,330 125,992 9.76%
-
Net Worth 5,145 -55,919 -51,315 -46,394 -42,351 4,035 -33,095 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 5,145 -55,919 -51,315 -46,394 -42,351 4,035 -33,095 -
NOSH 257,272 75,567 76,590 74,830 73,020 67,258 35,973 35.35%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin -1.21% 1.95% -8.64% 55.59% -34.08% -6.67% 0.00% -
ROE -55.00% 0.00% 0.00% 0.00% 0.00% -206.67% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 88.66 308.44 50.73 84.91 128.83 185.84 350.24 -19.05%
EPS -1.10 1.80 -4.40 47.20 -43.90 -12.50 -52.00 -44.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.74 -0.67 -0.62 -0.58 0.06 -0.92 -
Adjusted Per Share Value based on latest NOSH - 74,923
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 38.35 39.19 6.53 10.68 15.82 21.01 21.18 9.56%
EPS -0.48 0.77 -0.56 5.94 -5.39 -1.40 -3.14 -25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 -0.094 -0.0863 -0.078 -0.0712 0.0068 -0.0556 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 0.58 0.20 0.31 0.30 0.20 0.73 0.88 -
P/RPS 0.65 0.06 0.61 0.35 0.16 0.39 0.25 15.83%
P/EPS -52.73 3.32 -7.07 0.64 -0.46 -5.89 -1.69 69.79%
EY -1.90 30.12 -14.14 157.33 -219.50 -16.99 -59.09 -41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.00 0.00 0.00 0.00 0.00 12.17 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 24/08/07 30/08/06 25/08/05 27/08/04 02/09/03 28/02/02 27/02/01 -
Price 0.63 0.17 0.32 0.30 0.37 0.82 0.63 -
P/RPS 0.71 0.06 0.63 0.35 0.29 0.44 0.18 23.51%
P/EPS -57.27 2.82 -7.30 0.64 -0.84 -6.61 -1.21 81.03%
EY -1.75 35.43 -13.70 157.33 -118.65 -15.12 -82.54 -44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.50 0.00 0.00 0.00 0.00 13.67 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