[EPICON] QoQ Annualized Quarter 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- 2.29%
YoY- -118.35%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 63,536 72,900 94,563 94,730 94,070 96,740 177,926 -49.69%
PBT 35,314 -19,640 -39,839 -32,241 -33,018 -33,188 -41,487 -
Tax 6 372 996 920 962 288 104 -85.09%
NP 35,320 -19,268 -38,843 -31,321 -32,056 -32,900 -41,383 -
-
NP to SH 35,320 -19,268 -38,843 -31,321 -32,056 -32,900 -41,383 -
-
Tax Rate -0.02% - - - - - - -
Total Cost 28,216 92,168 133,406 126,051 126,126 129,640 219,309 -74.54%
-
Net Worth -46,394 -69,244 -62,927 -49,608 -42,351 -34,301 -24,818 51.80%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -46,394 -69,244 -62,927 -49,608 -42,351 -34,301 -24,818 51.80%
NOSH 74,830 75,265 73,171 72,953 73,020 72,981 70,909 3.65%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 55.59% -26.43% -41.08% -33.06% -34.08% -34.01% -23.26% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 84.91 96.86 129.23 129.85 128.83 132.55 250.92 -51.47%
EPS 47.20 -25.60 -53.15 -42.93 -43.90 -45.08 -58.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.62 -0.92 -0.86 -0.68 -0.58 -0.47 -0.35 46.45%
Adjusted Per Share Value based on latest NOSH - 73,166
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.68 12.26 15.90 15.93 15.82 16.26 29.91 -49.70%
EPS 5.94 -3.24 -6.53 -5.27 -5.39 -5.53 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.078 -0.1164 -0.1058 -0.0834 -0.0712 -0.0577 -0.0417 51.86%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.30 0.34 0.30 0.32 0.20 0.15 0.24 -
P/RPS 0.35 0.35 0.23 0.25 0.16 0.11 0.10 130.69%
P/EPS 0.64 -1.33 -0.57 -0.75 -0.46 -0.33 -0.41 -
EY 157.33 -75.29 -176.95 -134.17 -219.50 -300.53 -243.17 -
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 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 21/11/03 02/09/03 23/05/03 28/02/03 -
Price 0.30 0.25 0.39 0.30 0.37 0.16 0.28 -
P/RPS 0.35 0.26 0.30 0.23 0.29 0.12 0.11 116.48%
P/EPS 0.64 -0.98 -0.73 -0.70 -0.84 -0.35 -0.48 -
EY 157.33 -102.40 -136.12 -143.11 -118.65 -281.75 -208.43 -
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