[EPICON] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
02-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.45%
YoY- -141.22%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Revenue 60,289 10,421 13,543 22,850 30,207 33,131 27,274 -0.84%
PBT 2,052 -218 22,567 -8,212 -2,186 -3,714 -7,319 -
Tax -70 -56 -90 353 240 3,714 222 -
NP 1,982 -274 22,477 -7,859 -1,946 0 -7,097 -
-
NP to SH 1,982 -274 22,477 -7,859 -1,946 -3,715 -7,097 -
-
Tax Rate 3.41% - 0.40% - - - - -
Total Cost 58,307 10,695 -8,934 30,709 32,153 33,131 34,371 -0.56%
-
Net Worth -57,378 -49,412 -46,452 -42,362 4,026 -33,182 -10,420 -1.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Net Worth -57,378 -49,412 -46,452 -42,362 4,026 -33,182 -10,420 -1.80%
NOSH 77,538 73,749 74,923 73,039 67,103 36,067 44,917 -0.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.29% -2.63% 165.97% -34.39% -6.44% 0.00% -26.02% -
ROE 0.00% 0.00% 0.00% 0.00% -48.33% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 77.75 14.13 18.08 31.28 45.02 91.86 60.72 -0.26%
EPS 0.79 -0.40 30.00 -10.76 -2.89 -10.30 -15.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.74 -0.67 -0.62 -0.58 0.06 -0.92 -0.232 -1.23%
Adjusted Per Share Value based on latest NOSH - 73,039
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.14 1.75 2.28 3.84 5.08 5.57 4.59 -0.84%
EPS 0.33 -0.05 3.78 -1.32 -0.33 -0.62 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0965 -0.0831 -0.0781 -0.0712 0.0068 -0.0558 -0.0175 -1.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 - -
Price 0.20 0.31 0.30 0.20 0.73 0.88 0.00 -
P/RPS 0.26 2.19 1.66 0.64 1.62 0.96 0.00 -100.00%
P/EPS 7.82 -83.44 1.00 -1.86 -25.17 -8.54 0.00 -100.00%
EY 12.78 -1.20 100.00 -53.80 -3.97 -11.70 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 0.00 12.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 31/12/99 CAGR
Date 30/08/06 25/08/05 27/08/04 02/09/03 28/02/02 27/02/01 29/02/00 -
Price 0.17 0.32 0.30 0.37 0.82 0.63 2.38 -
P/RPS 0.22 2.26 1.66 1.18 1.82 0.69 3.92 3.12%
P/EPS 6.65 -86.13 1.00 -3.44 -28.28 -6.12 -15.06 -
EY 15.04 -1.16 100.00 -29.08 -3.54 -16.35 -6.64 -
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 13.67 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