[EPICON] YoY TTM 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- 307.8%
YoY- 109.34%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 241,917 184,943 47,012 64,414 98,305 123,150 124,199 10.79%
PBT 11,614 5,279 -4,890 5,717 -49,720 -14,663 -22,124 -
Tax 2,557 -90 -486 -1,216 1,525 4,944 22,124 -28.23%
NP 14,171 5,189 -5,376 4,501 -48,195 -9,719 0 -
-
NP to SH 14,137 5,153 -5,346 4,501 -48,195 -13,095 -19,813 -
-
Tax Rate -22.02% 1.70% - 21.27% - - - -
Total Cost 227,746 179,754 52,388 59,913 146,500 132,869 124,199 9.77%
-
Net Worth 12,081 -57,455 -51,873 -45,589 -49,753 -1,460 -3,868 -
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 12,081 -57,455 -51,873 -45,589 -49,753 -1,460 -3,868 -
NOSH 302,045 75,600 74,105 72,363 73,166 73,013 48,359 32.53%
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 5.86% 2.81% -11.44% 6.99% -49.03% -7.89% 0.00% -
ROE 117.01% 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 80.09 244.63 63.44 89.01 134.36 168.67 256.83 -16.40%
EPS 4.68 6.82 -7.21 6.22 -65.87 -17.94 -40.97 -
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 40.67 31.09 7.90 10.83 16.53 20.70 20.88 10.79%
EPS 2.38 0.87 -0.90 0.76 -8.10 -2.20 -3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 -0.0966 -0.0872 -0.0766 -0.0836 -0.0025 -0.0065 -
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 0.70 0.07 0.39 0.34 0.24 0.50 0.19 22.20%
P/EPS 11.96 2.49 -3.47 4.82 -0.49 -4.74 -1.22 -
EY 8.36 40.09 -28.86 20.73 -205.84 -21.10 -81.94 -
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 0.54 0.07 0.47 0.29 0.22 0.47 0.18 18.40%
P/EPS 9.19 2.35 -4.16 4.18 -0.46 -4.46 -1.10 -
EY 10.88 42.60 -24.05 23.92 -219.57 -22.42 -91.05 -
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