[EPICON] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -236.82%
YoY- -175.83%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 96,740 177,926 129,144 177,845 121,761 124,990 129,152 -17.53%
PBT -33,188 -41,487 -14,526 -42,209 -13,474 -8,852 -8,960 139.58%
Tax 288 104 182 -1,438 516 512 64 172.81%
NP -32,900 -41,383 -14,344 -43,647 -12,958 -8,340 -8,896 139.33%
-
NP to SH -32,900 -41,383 -14,344 -43,647 -12,958 -8,340 -8,896 139.33%
-
Tax Rate - - - - - - - -
Total Cost 129,640 219,309 143,489 221,492 134,719 133,330 138,048 -4.10%
-
Net Worth -34,301 -24,818 -7,754 -4,186 -1,378 4,035 5,887 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -34,301 -24,818 -7,754 -4,186 -1,378 4,035 5,887 -
NOSH 72,981 70,909 70,492 69,768 68,929 67,258 65,411 7.58%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -34.01% -23.26% -11.11% -24.54% -10.64% -6.67% -6.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -206.67% -151.11% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 132.55 250.92 183.20 254.91 176.65 185.84 197.44 -23.34%
EPS -45.08 -58.36 -20.35 -61.90 -18.80 -12.50 -13.60 122.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.47 -0.35 -0.11 -0.06 -0.02 0.06 0.09 -
Adjusted Per Share Value based on latest NOSH - 72,400
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.26 29.91 21.71 29.90 20.47 21.01 21.71 -17.54%
EPS -5.53 -6.96 -2.41 -7.34 -2.18 -1.40 -1.50 138.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0577 -0.0417 -0.013 -0.007 -0.0023 0.0068 0.0099 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.15 0.24 0.40 0.79 0.85 0.73 0.45 -
P/RPS 0.11 0.10 0.22 0.31 0.48 0.39 0.23 -38.87%
P/EPS -0.33 -0.41 -1.97 -1.26 -4.52 -5.89 -3.31 -78.52%
EY -300.53 -243.17 -50.87 -79.19 -22.12 -16.99 -30.22 363.09%
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 12.17 5.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 28/02/03 27/11/02 27/08/02 24/05/02 28/02/02 26/11/01 -
Price 0.16 0.28 0.34 0.57 0.80 0.82 0.81 -
P/RPS 0.12 0.11 0.19 0.22 0.45 0.44 0.41 -55.95%
P/EPS -0.35 -0.48 -1.67 -0.91 -4.26 -6.61 -5.96 -84.91%
EY -281.75 -208.43 -59.85 -109.75 -23.50 -15.12 -16.79 556.58%
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 13.67 9.00 -

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