[EPICON] QoQ TTM Result on 31-Dec-2002

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002
Profit Trend
QoQ- -156.45%
YoY- -249.71%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 98,305 103,709 110,790 115,431 118,381 121,252 123,150 -13.93%
PBT -49,720 -45,689 -40,678 -38,061 -14,708 -13,307 -14,663 125.53%
Tax 1,525 1,199 789 848 197 330 4,944 -54.31%
NP -48,195 -44,490 -39,889 -37,213 -14,511 -12,977 -9,719 190.51%
-
NP to SH -48,195 -44,490 -39,889 -37,213 -14,511 -12,977 -13,095 138.18%
-
Tax Rate - - - - - - - -
Total Cost 146,500 148,199 150,679 152,644 132,892 134,229 132,869 6.72%
-
Net Worth -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 -1,460 948.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -49,753 -42,362 -34,301 -25,553 -8,026 -4,343 -1,460 948.84%
NOSH 73,166 73,039 72,981 73,009 72,970 72,400 73,013 0.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -49.03% -42.90% -36.00% -32.24% -12.26% -10.70% -7.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 134.36 141.99 151.81 158.10 162.23 167.48 168.67 -14.05%
EPS -65.87 -60.91 -54.66 -50.97 -19.89 -17.92 -17.94 137.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.68 -0.58 -0.47 -0.35 -0.11 -0.06 -0.02 947.25%
Adjusted Per Share Value based on latest NOSH - 73,009
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 16.53 17.44 18.63 19.41 19.90 20.39 20.70 -13.91%
EPS -8.10 -7.48 -6.71 -6.26 -2.44 -2.18 -2.20 138.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0836 -0.0712 -0.0577 -0.043 -0.0135 -0.0073 -0.0025 935.73%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.32 0.20 0.15 0.24 0.40 0.79 0.85 -
P/RPS 0.24 0.14 0.10 0.15 0.25 0.47 0.50 -38.66%
P/EPS -0.49 -0.33 -0.27 -0.47 -2.01 -4.41 -4.74 -77.94%
EY -205.84 -304.56 -364.38 -212.38 -49.72 -22.69 -21.10 355.92%
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 02/09/03 23/05/03 28/02/03 27/11/02 27/08/02 24/05/02 -
Price 0.30 0.37 0.16 0.28 0.34 0.57 0.80 -
P/RPS 0.22 0.26 0.11 0.18 0.21 0.34 0.47 -39.68%
P/EPS -0.46 -0.61 -0.29 -0.55 -1.71 -3.18 -4.46 -77.97%
EY -219.57 -164.63 -341.60 -182.04 -58.49 -31.45 -22.42 357.11%
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