[EPICON] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -134.75%
YoY- 71.14%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Revenue 250,148 214,444 225,012 36,028 72,900 96,740 129,152 10.69%
PBT -24,720 556 1,368 -5,620 -19,640 -33,188 -8,960 16.88%
Tax -2,684 -344 -184 0 372 288 64 -
NP -27,404 212 1,184 -5,620 -19,268 -32,900 -8,896 18.88%
-
NP to SH -27,404 212 1,184 -5,560 -19,268 -32,900 -8,896 18.88%
-
Tax Rate - 61.87% 13.45% - - - - -
Total Cost 277,552 214,232 223,828 41,648 92,168 129,640 138,048 11.33%
-
Net Worth 9,054 71,550 -52,628 -48,284 -69,244 -34,301 5,887 6.84%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Net Worth 9,054 71,550 -52,628 -48,284 -69,244 -34,301 5,887 6.84%
NOSH 301,806 265,000 74,124 73,157 75,265 72,981 65,411 26.50%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
NP Margin -10.96% 0.10% 0.53% -15.60% -26.43% -34.01% -6.89% -
ROE -302.67% 0.30% 0.00% 0.00% 0.00% 0.00% -151.11% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 82.88 80.92 303.56 49.25 96.86 132.55 197.44 -12.49%
EPS -9.08 0.08 0.48 -7.60 -25.60 -45.08 -13.60 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.27 -0.71 -0.66 -0.92 -0.47 0.09 -15.54%
Adjusted Per Share Value based on latest NOSH - 73,157
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
RPS 42.06 36.05 37.83 6.06 12.26 16.26 21.71 10.70%
EPS -4.61 0.04 0.20 -0.93 -3.24 -5.53 -1.50 18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.1203 -0.0885 -0.0812 -0.1164 -0.0577 0.0099 6.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 -
Price 0.30 0.32 0.16 0.34 0.34 0.15 0.45 -
P/RPS 0.36 0.40 0.05 0.69 0.35 0.11 0.23 7.13%
P/EPS -3.30 400.00 10.02 -4.47 -1.33 -0.33 -3.31 -0.04%
EY -30.27 0.25 9.98 -22.35 -75.29 -300.53 -30.22 0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.00 1.19 0.00 0.00 0.00 0.00 5.00 11.24%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 CAGR
Date 27/05/08 12/06/07 16/05/06 18/05/05 31/05/04 23/05/03 26/11/01 -
Price 0.21 0.41 0.32 0.37 0.25 0.16 0.81 -
P/RPS 0.25 0.51 0.11 0.75 0.26 0.12 0.41 -7.32%
P/EPS -2.31 512.50 20.03 -4.87 -0.98 -0.35 -5.96 -13.56%
EY -43.24 0.20 4.99 -20.54 -102.40 -281.75 -16.79 15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 1.52 0.00 0.00 0.00 0.00 9.00 -3.79%

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