[EPICON] YoY Annualized Quarter 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- 6.25%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 38,856 63,536 94,070 124,990 125,992 106,618 101,836 1.03%
PBT -3,246 35,314 -33,018 -8,852 -18,572 -24,480 -21,438 2.03%
Tax -112 6 962 512 18,572 504 1,388 -
NP -3,358 35,320 -32,056 -8,340 0 -23,976 -20,050 1.92%
-
NP to SH -3,358 35,320 -32,056 -8,340 -18,706 -23,976 -20,050 1.92%
-
Tax Rate - -0.02% - - - - - -
Total Cost 42,214 28,216 126,126 133,330 125,992 130,594 121,886 1.13%
-
Net Worth -51,315 -46,394 -42,351 4,035 -33,095 -10,455 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth -51,315 -46,394 -42,351 4,035 -33,095 -10,455 0 -100.00%
NOSH 76,590 74,830 73,020 67,258 35,973 45,067 44,955 -0.56%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -8.64% 55.59% -34.08% -6.67% 0.00% -22.49% -19.69% -
ROE 0.00% 0.00% 0.00% -206.67% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 50.73 84.91 128.83 185.84 350.24 236.57 226.53 1.61%
EPS -4.40 47.20 -43.90 -12.50 -52.00 -53.20 -44.60 2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.67 -0.62 -0.58 0.06 -0.92 -0.232 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,103
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 6.53 10.68 15.82 21.01 21.18 17.93 17.12 1.03%
EPS -0.56 5.94 -5.39 -1.40 -3.14 -4.03 -3.37 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0863 -0.078 -0.0712 0.0068 -0.0556 -0.0176 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 - - -
Price 0.31 0.30 0.20 0.73 0.88 0.00 0.00 -
P/RPS 0.61 0.35 0.16 0.39 0.25 0.00 0.00 -100.00%
P/EPS -7.07 0.64 -0.46 -5.89 -1.69 0.00 0.00 -100.00%
EY -14.14 157.33 -219.50 -16.99 -59.09 0.00 0.00 -100.00%
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 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/08/05 27/08/04 02/09/03 28/02/02 27/02/01 29/02/00 - -
Price 0.32 0.30 0.37 0.82 0.63 2.38 0.00 -
P/RPS 0.63 0.35 0.29 0.44 0.18 1.01 0.00 -100.00%
P/EPS -7.30 0.64 -0.84 -6.61 -1.21 -4.47 0.00 -100.00%
EY -13.70 157.33 -118.65 -15.12 -82.54 -22.35 0.00 -100.00%
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 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