[EPICON] QoQ TTM Result on 31-Mar-2001 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 19.72%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 125,921 128,845 126,422 124,199 117,860 112,003 108,173 10.62%
PBT -12,467 -13,995 -17,327 -22,124 -26,483 -30,088 -29,437 -43.51%
Tax 8,297 11,771 17,327 22,124 26,483 30,088 29,437 -56.91%
NP -4,170 -2,224 0 0 0 0 0 -
-
NP to SH -10,641 -12,410 -15,824 -19,813 -24,681 -28,063 -27,316 -46.56%
-
Tax Rate - - - - - - - -
Total Cost 130,091 131,069 126,422 124,199 117,860 112,003 108,173 13.05%
-
Net Worth 4,026 5,887 7,870 -3,868 -33,182 -29,813 -24,250 -
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 4,026 5,887 7,870 -3,868 -33,182 -29,813 -24,250 -
NOSH 67,103 65,411 65,583 48,359 36,067 45,104 44,908 30.60%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -3.31% -1.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -264.29% -210.80% -201.07% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 187.65 196.98 192.77 256.83 326.77 248.32 240.87 -15.29%
EPS -15.86 -18.97 -24.13 -40.97 -68.43 -62.22 -60.83 -59.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.12 -0.08 -0.92 -0.661 -0.54 -
Adjusted Per Share Value based on latest NOSH - 48,359
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 21.17 21.66 21.25 20.88 19.82 18.83 18.19 10.61%
EPS -1.79 -2.09 -2.66 -3.33 -4.15 -4.72 -4.59 -46.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.0099 0.0132 -0.0065 -0.0558 -0.0501 -0.0408 -
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.73 0.45 0.49 0.50 0.88 1.31 2.00 -
P/RPS 0.39 0.23 0.25 0.19 0.27 0.53 0.83 -39.47%
P/EPS -4.60 -2.37 -2.03 -1.22 -1.29 -2.11 -3.29 24.96%
EY -21.72 -42.16 -49.24 -81.94 -77.76 -47.49 -30.41 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.17 5.00 4.08 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 26/11/01 29/08/01 24/05/01 27/02/01 27/11/00 28/08/00 -
Price 0.82 0.81 0.58 0.45 0.63 1.12 1.66 -
P/RPS 0.44 0.41 0.30 0.18 0.19 0.45 0.69 -25.85%
P/EPS -5.17 -4.27 -2.40 -1.10 -0.92 -1.80 -2.73 52.89%
EY -19.34 -23.42 -41.60 -91.05 -108.62 -55.55 -36.64 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.67 9.00 4.83 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