[EPICON] QoQ TTM 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- 21.42%
YoY- 159.77%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM 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 47,012 46,934 50,056 59,274 64,414 77,809 -36.52%
PBT -3,078 -4,890 -3,146 19,639 16,134 5,717 -999 111.30%
Tax -91 -486 -195 -229 -136 -1,216 -1,167 -81.66%
NP -3,169 -5,376 -3,341 19,410 15,998 4,501 -2,166 28.78%
-
NP to SH -3,175 -5,346 -3,326 19,425 15,998 4,501 -2,166 28.94%
-
Tax Rate - - - 1.17% 0.84% 21.27% - -
Total Cost 42,443 52,388 50,275 30,646 43,276 59,913 79,975 -34.37%
-
Net Worth -52,184 -51,873 -49,412 -48,284 -39,266 -45,589 -46,452 8.04%
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 -52,184 -51,873 -49,412 -48,284 -39,266 -45,589 -46,452 8.04%
NOSH 73,499 74,105 73,749 73,157 63,333 72,363 74,923 -1.26%
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% -11.44% -7.12% 38.78% 26.99% 6.99% -2.78% -
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 53.43 63.44 63.64 68.42 93.59 89.01 103.85 -35.71%
EPS -4.32 -7.21 -4.51 26.55 25.26 6.22 -2.89 30.63%
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 7.90 7.89 8.42 9.97 10.83 13.08 -36.54%
EPS -0.53 -0.90 -0.56 3.27 2.69 0.76 -0.36 29.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0877 -0.0872 -0.0831 -0.0812 -0.066 -0.0766 -0.0781 8.01%
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 0.37 0.39 0.49 0.50 0.37 0.34 0.29 17.58%
P/EPS -4.63 -3.47 -6.87 1.28 1.39 4.82 -10.38 -41.53%
EY -21.60 -28.86 -14.55 78.09 72.17 20.73 -9.64 70.98%
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 0.34 0.47 0.50 0.54 0.37 0.29 0.29 11.15%
P/EPS -4.17 -4.16 -7.10 1.39 1.39 4.18 -10.38 -45.46%
EY -24.00 -24.05 -14.09 71.76 72.17 23.92 -9.64 83.38%
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