[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 80.12%
YoY- 15.37%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 94,563 71,048 47,035 24,185 177,926 150,669 177,845 -34.29%
PBT -39,839 -24,181 -16,509 -8,297 -41,487 -16,948 -42,209 -3.76%
Tax 996 690 481 72 104 213 -1,438 -
NP -38,843 -23,491 -16,028 -8,225 -41,383 -16,735 -43,647 -7.45%
-
NP to SH -38,843 -23,491 -16,028 -8,225 -41,383 -16,735 -43,647 -7.45%
-
Tax Rate - - - - - - - -
Total Cost 133,406 94,539 63,063 32,410 219,309 167,404 221,492 -28.61%
-
Net Worth -62,927 -49,608 -42,351 -34,301 -24,818 -7,754 -4,186 506.10%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -62,927 -49,608 -42,351 -34,301 -24,818 -7,754 -4,186 506.10%
NOSH 73,171 72,953 73,020 72,981 70,909 70,492 69,768 3.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -41.08% -33.06% -34.08% -34.01% -23.26% -11.11% -24.54% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 129.23 97.39 64.41 33.14 250.92 213.74 254.91 -36.34%
EPS -53.15 -32.20 -21.95 -11.27 -58.36 -23.74 -61.90 -9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.86 -0.68 -0.58 -0.47 -0.35 -0.11 -0.06 487.20%
Adjusted Per Share Value based on latest NOSH - 72,981
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.90 11.94 7.91 4.07 29.91 25.33 29.90 -34.28%
EPS -6.53 -3.95 -2.69 -1.38 -6.96 -2.81 -7.34 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1058 -0.0834 -0.0712 -0.0577 -0.0417 -0.013 -0.007 508.28%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.30 0.32 0.20 0.15 0.24 0.40 0.79 -
P/RPS 0.23 0.33 0.31 0.45 0.10 0.19 0.31 -18.00%
P/EPS -0.57 -0.99 -0.91 -1.33 -0.41 -1.68 -1.26 -40.98%
EY -176.95 -100.63 -109.75 -75.13 -243.17 -59.35 -79.19 70.66%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 02/09/03 23/05/03 28/02/03 27/11/02 27/08/02 -
Price 0.39 0.30 0.37 0.16 0.28 0.34 0.57 -
P/RPS 0.30 0.31 0.57 0.48 0.11 0.16 0.22 22.90%
P/EPS -0.73 -0.93 -1.69 -1.42 -0.48 -1.43 -0.91 -13.63%
EY -136.12 -107.33 -59.32 -70.44 -208.43 -69.82 -109.75 15.39%
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