[EPICON] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -103.54%
YoY- 89.33%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 74,757 59,251 10,696 10,618 24,013 28,826 31,597 14.15%
PBT 5,778 1,640 -2,700 -956 -7,672 -5,680 -3,484 -
Tax -462 -70 -131 160 209 131 3,484 -
NP 5,316 1,570 -2,831 -796 -7,463 -5,549 0 -
-
NP to SH 5,316 1,570 -2,816 -796 -7,463 -5,549 -3,095 -
-
Tax Rate 8.00% 4.27% - - - - - -
Total Cost 69,441 57,681 13,527 11,414 31,476 34,375 31,597 12.86%
-
Net Worth 12,081 -57,455 -51,873 -45,589 -49,753 -1,460 -3,868 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Net Worth 12,081 -57,455 -51,873 -45,589 -49,753 -1,460 -3,868 -
NOSH 302,045 75,600 74,105 72,363 73,166 73,013 48,359 32.53%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
NP Margin 7.11% 2.65% -26.47% -7.50% -31.08% -19.25% 0.00% -
ROE 44.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 24.75 78.37 14.43 14.67 32.82 39.48 65.34 -13.86%
EPS 1.76 0.62 -3.80 -1.10 -10.20 -7.60 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 -0.76 -0.70 -0.63 -0.68 -0.02 -0.08 -
Adjusted Per Share Value based on latest NOSH - 72,363
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 12.57 9.96 1.80 1.79 4.04 4.85 5.31 14.16%
EPS 0.89 0.26 -0.47 -0.13 -1.25 -0.93 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 -0.0966 -0.0872 -0.0766 -0.0836 -0.0025 -0.0065 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 -
Price 0.56 0.17 0.25 0.30 0.32 0.85 0.50 -
P/RPS 2.26 0.22 1.73 2.04 0.98 2.15 0.77 18.00%
P/EPS 31.82 8.19 -6.58 -27.27 -3.14 -11.18 -7.81 -
EY 3.14 12.22 -15.20 -3.67 -31.88 -8.94 -12.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 28/11/07 30/11/06 28/11/05 30/11/04 21/11/03 24/05/02 24/05/01 -
Price 0.43 0.16 0.30 0.26 0.30 0.80 0.45 -
P/RPS 1.74 0.20 2.08 1.77 0.91 2.03 0.69 15.28%
P/EPS 24.43 7.70 -7.89 -23.64 -2.94 -10.53 -7.03 -
EY 4.09 12.98 -12.67 -4.23 -34.00 -9.50 -14.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.75 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