[EPICON] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 61.04%
YoY- 41.43%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Revenue 53,611 56,253 9,007 18,225 24,185 32,288 29,865 9.41%
PBT 139 342 -1,405 -4,910 -8,297 -2,240 -5,572 -
Tax -86 -46 0 93 72 16 5,572 -
NP 53 296 -1,405 -4,817 -8,225 -2,224 0 -
-
NP to SH 53 296 -1,390 -4,817 -8,225 -2,224 -5,638 -
-
Tax Rate 61.87% 13.45% - - - - - -
Total Cost 53,558 55,957 10,412 23,042 32,410 34,512 29,865 9.39%
-
Net Worth 71,550 -52,628 -48,284 -69,244 -34,301 5,887 -29,813 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Net Worth 71,550 -52,628 -48,284 -69,244 -34,301 5,887 -29,813 -
NOSH 265,000 74,124 73,157 75,265 72,981 65,411 45,104 31.30%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
NP Margin 0.10% 0.53% -15.60% -26.43% -34.01% -6.89% 0.00% -
ROE 0.07% 0.00% 0.00% 0.00% 0.00% -37.78% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 20.23 75.89 12.31 24.21 33.14 49.36 66.21 -16.67%
EPS 0.02 0.12 -1.90 -6.40 -11.27 -3.40 -12.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 -0.71 -0.66 -0.92 -0.47 0.09 -0.661 -
Adjusted Per Share Value based on latest NOSH - 75,265
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
RPS 9.01 9.46 1.51 3.06 4.07 5.43 5.02 9.41%
EPS 0.01 0.05 -0.23 -0.81 -1.38 -0.37 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 -0.0885 -0.0812 -0.1164 -0.0577 0.0099 -0.0501 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 29/09/00 -
Price 0.32 0.16 0.34 0.34 0.15 0.45 1.31 -
P/RPS 1.58 0.21 2.76 1.40 0.45 0.91 1.98 -3.41%
P/EPS 1,600.00 40.07 -17.89 -5.31 -1.33 -13.24 -10.48 -
EY 0.06 2.50 -5.59 -18.82 -75.13 -7.56 -9.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.00 0.00 5.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/09/00 CAGR
Date 12/06/07 16/05/06 18/05/05 31/05/04 23/05/03 26/11/01 27/11/00 -
Price 0.41 0.32 0.37 0.25 0.16 0.81 1.12 -
P/RPS 2.03 0.42 3.01 1.03 0.48 1.64 1.69 2.85%
P/EPS 2,050.00 80.14 -19.47 -3.91 -1.42 -23.82 -8.96 -
EY 0.05 1.25 -5.14 -25.60 -70.44 -4.20 -11.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 0.00 0.00 0.00 9.00 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