[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -108.69%
YoY- 71.14%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,274 30,124 19,428 9,007 59,274 42,386 31,768 15.14%
PBT -3,078 -4,323 -1,623 -1,405 16,134 16,701 17,657 -
Tax -91 -187 -56 0 -136 163 3 -
NP -3,169 -4,510 -1,679 -1,405 15,998 16,864 17,660 -
-
NP to SH -3,142 -4,501 -1,679 -1,390 15,998 16,864 17,660 -
-
Tax Rate - - - - 0.84% -0.98% -0.02% -
Total Cost 42,443 34,634 21,107 10,412 43,276 25,522 14,108 107.98%
-
Net Worth -53,885 -52,511 -51,315 -48,284 -46,501 -47,219 -46,394 10.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -53,885 -52,511 -51,315 -48,284 -46,501 -47,219 -46,394 10.46%
NOSH 75,894 75,016 76,590 73,157 75,002 74,951 74,830 0.94%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -8.07% -14.97% -8.64% -15.60% 26.99% 39.79% 55.59% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 51.75 40.16 25.37 12.31 79.03 56.55 42.45 14.07%
EPS -4.20 -6.00 -2.20 -1.90 21.30 22.50 23.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.71 -0.70 -0.67 -0.66 -0.62 -0.63 -0.62 9.43%
Adjusted Per Share Value based on latest NOSH - 73,157
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.60 5.06 3.27 1.51 9.97 7.13 5.34 15.12%
EPS -0.53 -0.76 -0.28 -0.23 2.69 2.84 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0906 -0.0883 -0.0863 -0.0812 -0.0782 -0.0794 -0.078 10.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.25 0.31 0.34 0.35 0.30 0.30 -
P/RPS 0.39 0.62 1.22 2.76 0.44 0.53 0.71 -32.85%
P/EPS -4.83 -4.17 -14.14 -17.89 1.64 1.33 1.27 -
EY -20.70 -24.00 -7.07 -5.59 60.94 75.00 78.67 -
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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 25/08/05 18/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.18 0.30 0.32 0.37 0.35 0.26 0.30 -
P/RPS 0.35 0.75 1.26 3.01 0.44 0.46 0.71 -37.51%
P/EPS -4.35 -5.00 -14.60 -19.47 1.64 1.16 1.27 -
EY -23.00 -20.00 -6.85 -5.14 60.94 86.54 78.67 -
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