[EPICON] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -28.85%
YoY- 141.19%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,165 38,856 36,028 59,274 56,514 63,536 72,900 -32.76%
PBT -5,764 -3,246 -5,620 16,134 22,268 35,314 -19,640 -55.80%
Tax -249 -112 0 -136 217 6 372 -
NP -6,013 -3,358 -5,620 15,998 22,485 35,320 -19,268 -53.95%
-
NP to SH -6,001 -3,358 -5,560 15,998 22,485 35,320 -19,268 -54.02%
-
Tax Rate - - - 0.84% -0.97% -0.02% - -
Total Cost 46,178 42,214 41,648 43,276 34,029 28,216 92,168 -36.89%
-
Net Worth -52,511 -51,315 -48,284 -46,501 -47,219 -46,394 -69,244 -16.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -52,511 -51,315 -48,284 -46,501 -47,219 -46,394 -69,244 -16.82%
NOSH 75,016 76,590 73,157 75,002 74,951 74,830 75,265 -0.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -14.97% -8.64% -15.60% 26.99% 39.79% 55.59% -26.43% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.54 50.73 49.25 79.03 75.40 84.91 96.86 -32.62%
EPS -8.00 -4.40 -7.60 21.30 30.00 47.20 -25.60 -53.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.70 -0.67 -0.66 -0.62 -0.63 -0.62 -0.92 -16.64%
Adjusted Per Share Value based on latest NOSH - 63,333
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.75 6.53 6.06 9.97 9.50 10.68 12.26 -32.80%
EPS -1.01 -0.56 -0.93 2.69 3.78 5.94 -3.24 -53.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0883 -0.0863 -0.0812 -0.0782 -0.0794 -0.078 -0.1164 -16.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.31 0.34 0.35 0.30 0.30 0.34 -
P/RPS 0.47 0.61 0.69 0.44 0.40 0.35 0.35 21.69%
P/EPS -3.13 -7.07 -4.47 1.64 1.00 0.64 -1.33 76.83%
EY -32.00 -14.14 -22.35 60.94 100.00 157.33 -75.29 -43.44%
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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 18/05/05 28/02/05 30/11/04 27/08/04 31/05/04 -
Price 0.30 0.32 0.37 0.35 0.26 0.30 0.25 -
P/RPS 0.56 0.63 0.75 0.44 0.34 0.35 0.26 66.70%
P/EPS -3.75 -7.30 -4.87 1.64 0.87 0.64 -0.98 144.44%
EY -26.67 -13.70 -20.54 60.94 115.38 157.33 -102.40 -59.18%
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