[EPICON] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 9.49%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Revenue 226,267 86,520 50,056 87,116 110,790 128,845 112,003 11.42%
PBT 10,527 -1,331 19,639 -31,778 -40,678 -13,995 -30,088 -
Tax 3,314 -137 -229 -724 789 11,771 30,088 -28.77%
NP 13,841 -1,468 19,410 -32,502 -39,889 -2,224 0 -
-
NP to SH 13,841 -1,489 19,425 -32,502 -39,889 -12,410 -28,063 -
-
Tax Rate -31.48% - 1.17% - - - - -
Total Cost 212,426 87,988 30,646 119,618 150,679 131,069 112,003 10.34%
-
Net Worth 71,550 -52,628 -48,284 -69,244 -34,301 5,887 -29,813 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Net Worth 71,550 -52,628 -48,284 -69,244 -34,301 5,887 -29,813 -
NOSH 265,000 74,124 73,157 75,265 72,981 65,411 45,104 31.30%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
NP Margin 6.12% -1.70% 38.78% -37.31% -36.00% -1.73% 0.00% -
ROE 19.34% 0.00% 0.00% 0.00% 0.00% -210.80% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 85.38 116.72 68.42 115.74 151.81 196.98 248.32 -15.14%
EPS 5.22 -2.01 26.55 -43.18 -54.66 -18.97 -62.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 -0.71 -0.66 -0.92 -0.47 0.09 -0.661 -
Adjusted Per Share Value based on latest NOSH - 75,265
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 38.04 14.55 8.42 14.65 18.63 21.66 18.83 11.42%
EPS 2.33 -0.25 3.27 -5.46 -6.71 -2.09 -4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 -0.0885 -0.0812 -0.1164 -0.0577 0.0099 -0.0501 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 29/09/00 -
Price 0.32 0.16 0.34 0.34 0.15 0.45 1.31 -
P/RPS 0.37 0.14 0.50 0.29 0.10 0.23 0.53 -5.37%
P/EPS 6.13 -7.97 1.28 -0.79 -0.27 -2.37 -2.11 -
EY 16.32 -12.55 78.09 -127.01 -364.38 -42.16 -47.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.00 0.00 5.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 12/06/07 16/05/06 18/05/05 31/05/04 23/05/03 26/11/01 27/11/00 -
Price 0.41 0.32 0.37 0.25 0.16 0.81 1.12 -
P/RPS 0.48 0.27 0.54 0.22 0.11 0.41 0.45 0.99%
P/EPS 7.85 -15.93 1.39 -0.58 -0.29 -4.27 -1.80 -
EY 12.74 -6.28 71.76 -172.73 -341.60 -23.42 -55.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 0.00 0.00 0.00 9.00 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