[EPICON] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -28.85%
YoY- 141.19%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Revenue 261,250 228,909 39,274 59,274 94,563 177,845 126,422 11.80%
PBT 13,779 10,728 -3,078 16,134 -39,839 -42,209 -17,327 -
Tax -4,062 3,354 -91 -136 996 -1,438 17,327 -
NP 9,717 14,082 -3,169 15,998 -38,843 -43,647 0 -
-
NP to SH 9,896 14,082 -3,142 15,998 -38,843 -43,647 -15,824 -
-
Tax Rate 29.48% -31.26% - 0.84% - - - -
Total Cost 251,533 214,827 42,443 43,276 133,406 221,492 126,422 11.15%
-
Net Worth 14,033 20,157 -53,885 -46,501 -62,927 -4,186 5,605 15.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Net Worth 14,033 20,157 -53,885 -46,501 -62,927 -4,186 5,605 15.14%
NOSH 280,668 74,658 75,894 75,002 73,171 69,768 46,716 31.72%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
NP Margin 3.72% 6.15% -8.07% 26.99% -41.08% -24.54% 0.00% -
ROE 70.52% 69.86% 0.00% 0.00% 0.00% 0.00% -282.27% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
RPS 93.08 306.61 51.75 79.03 129.23 254.91 270.62 -15.12%
EPS 3.57 5.59 -4.20 21.30 -53.15 -61.90 -33.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.27 -0.71 -0.62 -0.86 -0.06 0.12 -12.58%
Adjusted Per Share Value based on latest NOSH - 63,333
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
RPS 43.92 38.49 6.60 9.97 15.90 29.90 21.25 11.80%
EPS 1.66 2.37 -0.53 2.69 -6.53 -7.34 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0339 -0.0906 -0.0782 -0.1058 -0.007 0.0094 15.19%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 29/06/01 -
Price 0.45 0.12 0.20 0.35 0.30 0.79 0.49 -
P/RPS 0.48 0.04 0.39 0.44 0.23 0.31 0.18 16.26%
P/EPS 12.76 0.64 -4.83 1.64 -0.57 -1.26 -1.45 -
EY 7.84 157.18 -20.70 60.94 -176.95 -79.19 -69.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 0.44 0.00 0.00 0.00 0.00 4.08 12.92%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/08/02 29/08/01 -
Price 0.29 0.25 0.18 0.35 0.39 0.57 0.58 -
P/RPS 0.31 0.08 0.35 0.44 0.30 0.22 0.21 6.16%
P/EPS 8.22 1.33 -4.35 1.64 -0.73 -0.91 -1.71 -
EY 12.16 75.45 -23.00 60.94 -136.12 -109.75 -58.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 0.93 0.00 0.00 0.00 0.00 4.83 2.85%

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