[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 87.6%
YoY- 41.43%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 59,274 42,386 31,768 18,225 94,563 71,048 47,035 16.58%
PBT 16,134 16,701 17,657 -4,910 -39,839 -24,181 -16,509 -
Tax -136 163 3 93 996 690 481 -
NP 15,998 16,864 17,660 -4,817 -38,843 -23,491 -16,028 -
-
NP to SH 15,998 16,864 17,660 -4,817 -38,843 -23,491 -16,028 -
-
Tax Rate 0.84% -0.98% -0.02% - - - - -
Total Cost 43,276 25,522 14,108 23,042 133,406 94,539 63,063 -22.11%
-
Net Worth -46,501 -47,219 -46,394 -69,244 -62,927 -49,608 -42,351 6.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth -46,501 -47,219 -46,394 -69,244 -62,927 -49,608 -42,351 6.40%
NOSH 75,002 74,951 74,830 75,265 73,171 72,953 73,020 1.79%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 26.99% 39.79% 55.59% -26.43% -41.08% -33.06% -34.08% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 79.03 56.55 42.45 24.21 129.23 97.39 64.41 14.53%
EPS 21.30 22.50 23.60 -6.40 -53.15 -32.20 -21.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.62 -0.63 -0.62 -0.92 -0.86 -0.68 -0.58 4.52%
Adjusted Per Share Value based on latest NOSH - 75,265
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.97 7.13 5.34 3.06 15.90 11.94 7.91 16.60%
EPS 2.69 2.84 2.97 -0.81 -6.53 -3.95 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0782 -0.0794 -0.078 -0.1164 -0.1058 -0.0834 -0.0712 6.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.35 0.30 0.30 0.34 0.30 0.32 0.20 -
P/RPS 0.44 0.53 0.71 1.40 0.23 0.33 0.31 26.16%
P/EPS 1.64 1.33 1.27 -5.31 -0.57 -0.99 -0.91 -
EY 60.94 75.00 78.67 -18.82 -176.95 -100.63 -109.75 -
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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 31/05/04 27/02/04 21/11/03 02/09/03 -
Price 0.35 0.26 0.30 0.25 0.39 0.30 0.37 -
P/RPS 0.44 0.46 0.71 1.03 0.30 0.31 0.57 -15.78%
P/EPS 1.64 1.16 1.27 -3.91 -0.73 -0.93 -1.69 -
EY 60.94 86.54 78.67 -25.60 -136.12 -107.33 -59.32 -
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