[EPICON] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 14.25%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 118,381 121,252 123,150 125,921 128,845 126,422 124,199 -3.14%
PBT -14,708 -13,307 -14,663 -12,467 -13,995 -17,327 -22,124 -23.80%
Tax 197 330 4,944 8,297 11,771 17,327 22,124 -95.69%
NP -14,511 -12,977 -9,719 -4,170 -2,224 0 0 -
-
NP to SH -14,511 -12,977 -13,095 -10,641 -12,410 -15,824 -19,813 -18.73%
-
Tax Rate - - - - - - - -
Total Cost 132,892 134,229 132,869 130,091 131,069 126,422 124,199 4.60%
-
Net Worth -8,026 -4,343 -1,460 4,026 5,887 7,870 -3,868 62.61%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -8,026 -4,343 -1,460 4,026 5,887 7,870 -3,868 62.61%
NOSH 72,970 72,400 73,013 67,103 65,411 65,583 48,359 31.52%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -12.26% -10.70% -7.89% -3.31% -1.73% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -264.29% -210.80% -201.07% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 162.23 167.48 168.67 187.65 196.98 192.77 256.83 -26.36%
EPS -19.89 -17.92 -17.94 -15.86 -18.97 -24.13 -40.97 -38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.06 -0.02 0.06 0.09 0.12 -0.08 23.62%
Adjusted Per Share Value based on latest NOSH - 67,103
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 19.90 20.39 20.70 21.17 21.66 21.25 20.88 -3.15%
EPS -2.44 -2.18 -2.20 -1.79 -2.09 -2.66 -3.33 -18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0135 -0.0073 -0.0025 0.0068 0.0099 0.0132 -0.0065 62.71%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.40 0.79 0.85 0.73 0.45 0.49 0.50 -
P/RPS 0.25 0.47 0.50 0.39 0.23 0.25 0.19 20.05%
P/EPS -2.01 -4.41 -4.74 -4.60 -2.37 -2.03 -1.22 39.45%
EY -49.72 -22.69 -21.10 -21.72 -42.16 -49.24 -81.94 -28.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 12.17 5.00 4.08 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 27/08/02 24/05/02 28/02/02 26/11/01 29/08/01 24/05/01 -
Price 0.34 0.57 0.80 0.82 0.81 0.58 0.45 -
P/RPS 0.21 0.34 0.47 0.44 0.41 0.30 0.18 10.81%
P/EPS -1.71 -3.18 -4.46 -5.17 -4.27 -2.40 -1.10 34.15%
EY -58.49 -31.45 -22.42 -19.34 -23.42 -41.60 -91.05 -25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 13.67 9.00 4.83 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