[EPICON] YoY Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 85.95%
YoY- 60.55%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 9,007 18,225 24,185 32,288 29,865 26,035 25,767 1.12%
PBT -1,405 -4,910 -8,297 -2,240 -5,572 -4,921 -5,279 1.42%
Tax 0 93 72 16 5,572 4,921 5,279 -
NP -1,405 -4,817 -8,225 -2,224 0 0 0 -100.00%
-
NP to SH -1,390 -4,817 -8,225 -2,224 -5,638 -4,891 -5,251 1.43%
-
Tax Rate - - - - - - - -
Total Cost 10,412 23,042 32,410 34,512 29,865 26,035 25,767 0.97%
-
Net Worth -48,284 -69,244 -34,301 5,887 -29,813 -3,499 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth -48,284 -69,244 -34,301 5,887 -29,813 -3,499 0 -100.00%
NOSH 73,157 75,265 72,981 65,411 45,104 44,871 44,880 -0.52%
Ratio Analysis
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -15.60% -26.43% -34.01% -6.89% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -37.78% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 12.31 24.21 33.14 49.36 66.21 58.02 57.41 1.65%
EPS -1.90 -6.40 -11.27 -3.40 -12.50 -10.90 -11.70 1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.66 -0.92 -0.47 0.09 -0.661 -0.078 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 65,411
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1.51 3.06 4.07 5.43 5.02 4.38 4.33 1.13%
EPS -0.23 -0.81 -1.38 -0.37 -0.95 -0.82 -0.88 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0812 -0.1164 -0.0577 0.0099 -0.0501 -0.0059 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 31/03/05 31/03/04 31/03/03 28/09/01 29/09/00 - - -
Price 0.34 0.34 0.15 0.45 1.31 0.00 0.00 -
P/RPS 2.76 1.40 0.45 0.91 1.98 0.00 0.00 -100.00%
P/EPS -17.89 -5.31 -1.33 -13.24 -10.48 0.00 0.00 -100.00%
EY -5.59 -18.82 -75.13 -7.56 -9.54 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 5.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 18/05/05 31/05/04 23/05/03 26/11/01 27/11/00 30/11/99 - -
Price 0.37 0.25 0.16 0.81 1.12 0.00 0.00 -
P/RPS 3.01 1.03 0.48 1.64 1.69 0.00 0.00 -100.00%
P/EPS -19.47 -3.91 -1.42 -23.82 -8.96 0.00 0.00 -100.00%
EY -5.14 -25.60 -70.44 -4.20 -11.16 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 9.00 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