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

Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.07%
YoY- 811.99%
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 36,631 21,696 24,729 22,954 16,048 15,260 10,724 22.70%
PBT 6,504 -10,890 7,500 7,028 2,913 3,622 1,345 30.02%
Tax -1,635 -4,457 -1,945 -1,629 -2,321 -1,959 10,838 -
NP 4,869 -15,347 5,555 5,399 592 1,663 12,183 -14.16%
-
NP to SH 3,520 -15,440 5,555 5,399 592 1,663 12,183 -18.68%
-
Tax Rate 25.14% - 25.93% 23.18% 79.68% 54.09% -805.80% -
Total Cost 31,762 37,043 19,174 17,555 15,456 13,597 -1,459 -
-
Net Worth 165,258 250,622 272,848 254,213 284,999 248,642 235,591 -5.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 5,770 5,718 4,035 4,749 - 4,034 -
Div Payout % - 0.00% 102.94% 74.74% 802.36% - 33.11% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 165,258 250,622 272,848 254,213 284,999 248,642 235,591 -5.73%
NOSH 165,258 164,882 163,382 80,702 94,999 80,728 80,682 12.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.29% -70.74% 22.46% 23.52% 3.69% 10.90% 113.60% -
ROE 2.13% -6.16% 2.04% 2.12% 0.21% 0.67% 5.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.17 13.16 15.14 28.44 16.89 18.90 13.29 8.89%
EPS 2.10 -9.41 3.40 6.69 0.73 2.06 15.10 -28.00%
DPS 0.00 3.50 3.50 5.00 5.00 0.00 5.00 -
NAPS 1.00 1.52 1.67 3.15 3.00 3.08 2.92 -16.34%
Adjusted Per Share Value based on latest NOSH - 80,702
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.96 13.01 14.82 13.76 9.62 9.15 6.43 22.70%
EPS 2.11 -9.26 3.33 3.24 0.35 1.00 7.30 -18.67%
DPS 0.00 3.46 3.43 2.42 2.85 0.00 2.42 -
NAPS 0.9907 1.5024 1.6356 1.5239 1.7085 1.4905 1.4123 -5.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.33 1.69 1.75 2.95 0.00 0.00 0.00 -
P/RPS 6.00 12.84 11.56 10.37 0.00 0.00 0.00 -
P/EPS 62.44 -18.05 51.47 44.10 0.00 0.00 0.00 -
EY 1.60 -5.54 1.94 2.27 0.00 0.00 0.00 -
DY 0.00 2.07 2.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.33 1.11 1.05 0.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 09/03/06 17/02/05 24/03/04 21/02/03 14/02/02 23/02/01 -
Price 1.57 1.60 1.71 3.88 1.70 0.00 0.00 -
P/RPS 7.08 12.16 11.30 13.64 10.06 0.00 0.00 -
P/EPS 73.71 -17.09 50.29 58.00 272.80 0.00 0.00 -
EY 1.36 -5.85 1.99 1.72 0.37 0.00 0.00 -
DY 0.00 2.19 2.05 1.29 2.94 0.00 0.00 -
P/NAPS 1.57 1.05 1.02 1.23 0.57 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