[EPICON] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.51%
YoY- 171.79%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 188,801 175,793 30,124 42,386 71,048 91,321 94,593 11.21%
PBT 4,918 4,033 -4,323 16,701 -24,181 -10,106 -12,770 -
Tax -983 -187 -187 163 690 387 12,770 -
NP 3,935 3,846 -4,510 16,864 -23,491 -9,719 0 -
-
NP to SH 3,901 3,846 -4,501 16,864 -23,491 -9,719 -12,448 -
-
Tax Rate 19.99% 4.64% - -0.98% - - - -
Total Cost 184,866 171,947 34,634 25,522 94,539 101,040 94,593 10.85%
-
Net Worth 10,911 -57,321 -52,511 -47,219 -49,608 -1,378 -3,212 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Net Worth 10,911 -57,321 -52,511 -47,219 -49,608 -1,378 -3,212 -
NOSH 272,797 75,423 75,016 74,951 72,953 68,929 40,154 34.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
NP Margin 2.08% 2.19% -14.97% 39.79% -33.06% -10.64% 0.00% -
ROE 35.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 69.21 233.08 40.16 56.55 97.39 132.49 235.57 -17.16%
EPS 1.43 1.53 -6.00 22.50 -32.20 -14.10 -31.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 -0.76 -0.70 -0.63 -0.68 -0.02 -0.08 -
Adjusted Per Share Value based on latest NOSH - 72,363
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 31.74 29.56 5.06 7.13 11.94 15.35 15.90 11.21%
EPS 0.66 0.65 -0.76 2.84 -3.95 -1.63 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 -0.0964 -0.0883 -0.0794 -0.0834 -0.0023 -0.0054 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 -
Price 0.56 0.17 0.25 0.30 0.32 0.85 0.50 -
P/RPS 0.81 0.07 0.62 0.53 0.33 0.64 0.21 23.06%
P/EPS 39.16 3.33 -4.17 1.33 -0.99 -6.03 -1.61 -
EY 2.55 30.00 -24.00 75.00 -100.63 -16.59 -62.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 28/11/07 30/11/06 28/11/05 30/11/04 21/11/03 24/05/02 24/05/01 -
Price 0.43 0.16 0.30 0.26 0.30 0.80 0.45 -
P/RPS 0.62 0.07 0.75 0.46 0.31 0.60 0.19 19.94%
P/EPS 30.07 3.14 -5.00 1.16 -0.93 -5.67 -1.45 -
EY 3.33 31.87 -20.00 86.54 -107.33 -17.63 -68.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.75 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