[EPICON] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.33%
YoY- -232.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 184,943 47,012 64,414 98,305 123,150 124,199 104,329 9.20%
PBT 5,279 -4,890 5,717 -49,720 -14,663 -22,124 -28,877 -
Tax -90 -486 -1,216 1,525 4,944 22,124 28,877 -
NP 5,189 -5,376 4,501 -48,195 -9,719 0 0 -
-
NP to SH 5,153 -5,346 4,501 -48,195 -13,095 -19,813 -26,416 -
-
Tax Rate 1.70% - 21.27% - - - - -
Total Cost 179,754 52,388 59,913 146,500 132,869 124,199 104,329 8.72%
-
Net Worth -57,455 -51,873 -45,589 -49,753 -1,460 -3,868 -18,323 19.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth -57,455 -51,873 -45,589 -49,753 -1,460 -3,868 -18,323 19.20%
NOSH 75,600 74,105 72,363 73,166 73,013 48,359 45,244 8.21%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.81% -11.44% 6.99% -49.03% -7.89% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 244.63 63.44 89.01 134.36 168.67 256.83 230.59 0.91%
EPS 6.82 -7.21 6.22 -65.87 -17.94 -40.97 -58.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.76 -0.70 -0.63 -0.68 -0.02 -0.08 -0.405 10.16%
Adjusted Per Share Value based on latest NOSH - 73,166
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 31.09 7.90 10.83 16.53 20.70 20.88 17.54 9.19%
EPS 0.87 -0.90 0.76 -8.10 -2.20 -3.33 -4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0966 -0.0872 -0.0766 -0.0836 -0.0025 -0.0065 -0.0308 19.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 31/03/00 -
Price 0.17 0.25 0.30 0.32 0.85 0.50 2.48 -
P/RPS 0.07 0.39 0.34 0.24 0.50 0.19 1.08 -34.34%
P/EPS 2.49 -3.47 4.82 -0.49 -4.74 -1.22 -4.25 -
EY 40.09 -28.86 20.73 -205.84 -21.10 -81.94 -23.54 -
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
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/11/06 28/11/05 30/11/04 21/11/03 24/05/02 24/05/01 - -
Price 0.16 0.30 0.26 0.30 0.80 0.45 0.00 -
P/RPS 0.07 0.47 0.29 0.22 0.47 0.18 0.00 -
P/EPS 2.35 -4.16 4.18 -0.46 -4.46 -1.10 0.00 -
EY 42.60 -24.05 23.92 -219.57 -22.42 -91.05 0.00 -
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