[EPICON] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
02-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -11.53%
YoY- -242.84%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 87,116 93,076 98,305 103,709 110,790 115,431 118,381 -18.47%
PBT -31,778 -35,165 -49,720 -45,689 -40,678 -38,061 -14,708 67.04%
Tax -724 -745 1,525 1,199 789 848 197 -
NP -32,502 -35,910 -48,195 -44,490 -39,889 -37,213 -14,511 71.10%
-
NP to SH -32,502 -35,910 -48,195 -44,490 -39,889 -37,213 -14,511 71.10%
-
Tax Rate - - - - - - - -
Total Cost 119,618 128,986 146,500 148,199 150,679 152,644 132,892 -6.76%
-
Net Worth -69,244 -60,343 -49,753 -42,362 -34,301 -25,553 -8,026 320.10%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -69,244 -60,343 -49,753 -42,362 -34,301 -25,553 -8,026 320.10%
NOSH 75,265 73,589 73,166 73,039 72,981 73,009 72,970 2.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -37.31% -38.58% -49.03% -42.90% -36.00% -32.24% -12.26% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 115.74 126.48 134.36 141.99 151.81 158.10 162.23 -20.14%
EPS -43.18 -48.80 -65.87 -60.91 -54.66 -50.97 -19.89 67.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.92 -0.82 -0.68 -0.58 -0.47 -0.35 -0.11 311.49%
Adjusted Per Share Value based on latest NOSH - 73,039
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.65 15.65 16.53 17.44 18.63 19.41 19.90 -18.45%
EPS -5.46 -6.04 -8.10 -7.48 -6.71 -6.26 -2.44 70.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1164 -0.1015 -0.0836 -0.0712 -0.0577 -0.043 -0.0135 319.93%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.34 0.30 0.32 0.20 0.15 0.24 0.40 -
P/RPS 0.29 0.24 0.24 0.14 0.10 0.15 0.25 10.39%
P/EPS -0.79 -0.61 -0.49 -0.33 -0.27 -0.47 -2.01 -46.31%
EY -127.01 -162.66 -205.84 -304.56 -364.38 -212.38 -49.72 86.76%
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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 02/09/03 23/05/03 28/02/03 27/11/02 -
Price 0.25 0.39 0.30 0.37 0.16 0.28 0.34 -
P/RPS 0.22 0.31 0.22 0.26 0.11 0.18 0.21 3.14%
P/EPS -0.58 -0.80 -0.46 -0.61 -0.29 -0.55 -1.71 -51.33%
EY -172.73 -125.12 -219.57 -164.63 -341.60 -182.04 -58.49 105.70%
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