[EPICON] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -65.66%
YoY- 49.84%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 53,116 9,150 16,888 22,028 29,931 31,829 29,606 9.39%
PBT 6,696 1,245 -567 -10,984 -3,201 -4,557 -9,354 -
Tax 3,540 96 -299 -1,379 -57 4,557 9,354 -13.87%
NP 10,236 1,341 -866 -12,363 -3,258 0 0 -
-
NP to SH 10,236 1,305 -866 -12,363 -3,258 -3,376 -7,365 -
-
Tax Rate -52.87% -7.71% - - - - - -
Total Cost 42,880 7,809 17,754 34,391 33,189 31,829 29,606 5.85%
-
Net Worth 20,520 -52,184 -39,266 -60,343 -4,343 7,870 -24,250 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 20,520 -52,184 -39,266 -60,343 -4,343 7,870 -24,250 -
NOSH 76,000 73,499 63,333 73,589 72,400 65,583 44,908 8.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.27% 14.66% -5.13% -56.12% -10.89% 0.00% 0.00% -
ROE 49.88% 0.00% 0.00% 0.00% 0.00% -42.90% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 69.89 12.45 26.67 29.93 41.34 48.53 65.93 0.90%
EPS 4.06 1.70 -1.20 -16.80 -4.50 -5.10 -16.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 -0.71 -0.62 -0.82 -0.06 0.12 -0.54 -
Adjusted Per Share Value based on latest NOSH - 73,589
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.93 1.54 2.84 3.70 5.03 5.35 4.98 9.39%
EPS 1.72 0.22 -0.15 -2.08 -0.55 -0.57 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 -0.0877 -0.066 -0.1015 -0.0073 0.0132 -0.0408 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 29/06/01 30/06/00 -
Price 0.12 0.20 0.35 0.30 0.79 0.49 2.00 -
P/RPS 0.17 1.61 1.31 1.00 1.91 1.01 3.03 -35.76%
P/EPS 0.89 11.26 -25.60 -1.79 -17.56 -9.52 -12.20 -
EY 112.24 8.88 -3.91 -56.00 -5.70 -10.51 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 0.00 0.00 4.08 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 27/08/02 29/08/01 28/08/00 -
Price 0.25 0.18 0.35 0.39 0.57 0.58 1.66 -
P/RPS 0.36 1.45 1.31 1.30 1.38 1.20 2.52 -25.84%
P/EPS 1.86 10.14 -25.60 -2.32 -12.67 -11.27 -10.12 -
EY 53.87 9.86 -3.91 -43.08 -7.89 -8.88 -9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.00 0.00 0.00 4.83 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