[EPICON] QoQ Annualized Quarter Result on 30-Sep-2002

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002
Profit Trend
QoQ- 67.14%
YoY- -61.24%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 94,070 96,740 177,926 129,144 177,845 121,761 124,990 -17.30%
PBT -33,018 -33,188 -41,487 -14,526 -42,209 -13,474 -8,852 141.09%
Tax 962 288 104 182 -1,438 516 512 52.44%
NP -32,056 -32,900 -41,383 -14,344 -43,647 -12,958 -8,340 145.98%
-
NP to SH -32,056 -32,900 -41,383 -14,344 -43,647 -12,958 -8,340 145.98%
-
Tax Rate - - - - - - - -
Total Cost 126,126 129,640 219,309 143,489 221,492 134,719 133,330 -3.64%
-
Net Worth -42,351 -34,301 -24,818 -7,754 -4,186 -1,378 4,035 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -42,351 -34,301 -24,818 -7,754 -4,186 -1,378 4,035 -
NOSH 73,020 72,981 70,909 70,492 69,768 68,929 67,258 5.64%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -34.08% -34.01% -23.26% -11.11% -24.54% -10.64% -6.67% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -206.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 128.83 132.55 250.92 183.20 254.91 176.65 185.84 -21.72%
EPS -43.90 -45.08 -58.36 -20.35 -61.90 -18.80 -12.50 131.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.47 -0.35 -0.11 -0.06 -0.02 0.06 -
Adjusted Per Share Value based on latest NOSH - 72,970
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.82 16.26 29.91 21.71 29.90 20.47 21.01 -17.27%
EPS -5.39 -5.53 -6.96 -2.41 -7.34 -2.18 -1.40 146.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0712 -0.0577 -0.0417 -0.013 -0.007 -0.0023 0.0068 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.20 0.15 0.24 0.40 0.79 0.85 0.73 -
P/RPS 0.16 0.11 0.10 0.22 0.31 0.48 0.39 -44.87%
P/EPS -0.46 -0.33 -0.41 -1.97 -1.26 -4.52 -5.89 -81.81%
EY -219.50 -300.53 -243.17 -50.87 -79.19 -22.12 -16.99 453.17%
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 12.17 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 02/09/03 23/05/03 28/02/03 27/11/02 27/08/02 24/05/02 28/02/02 -
Price 0.37 0.16 0.28 0.34 0.57 0.80 0.82 -
P/RPS 0.29 0.12 0.11 0.19 0.22 0.45 0.44 -24.32%
P/EPS -0.84 -0.35 -0.48 -1.67 -0.91 -4.26 -6.61 -74.81%
EY -118.65 -281.75 -208.43 -59.85 -109.75 -23.50 -15.12 296.38%
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 13.67 -

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