[EPICON] YoY TTM Result on 30-Jun-2002 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 0.9%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 39,274 59,274 93,076 121,252 126,422 108,173 50,114 0.26%
PBT -3,078 16,134 -35,165 -13,307 -17,327 -29,437 -18,438 1.93%
Tax -91 -136 -745 330 17,327 29,437 18,438 -
NP -3,169 15,998 -35,910 -12,977 0 0 0 -100.00%
-
NP to SH -3,175 15,998 -35,910 -12,977 -15,824 -27,316 -15,962 1.74%
-
Tax Rate - 0.84% - - - - - -
Total Cost 42,443 43,276 128,986 134,229 126,422 108,173 50,114 0.17%
-
Net Worth -52,184 -39,266 -60,343 -4,343 7,870 -24,250 1,167 -
Dividend
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth -52,184 -39,266 -60,343 -4,343 7,870 -24,250 1,167 -
NOSH 73,499 63,333 73,589 72,400 65,583 44,908 44,895 -0.52%
Ratio Analysis
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -8.07% 26.99% -38.58% -10.70% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% -201.07% 0.00% -1,367.44% -
Per Share
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 53.43 93.59 126.48 167.48 192.77 240.87 111.62 0.79%
EPS -4.32 25.26 -48.80 -17.92 -24.13 -60.83 -35.55 2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.71 -0.62 -0.82 -0.06 0.12 -0.54 0.026 -
Adjusted Per Share Value based on latest NOSH - 72,400
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.60 9.97 15.65 20.39 21.25 18.19 8.43 0.26%
EPS -0.53 2.69 -6.04 -2.18 -2.66 -4.59 -2.68 1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0877 -0.066 -0.1015 -0.0073 0.0132 -0.0408 0.002 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/12/05 31/12/04 31/12/03 28/06/02 29/06/01 30/06/00 - -
Price 0.20 0.35 0.30 0.79 0.49 2.00 0.00 -
P/RPS 0.37 0.37 0.24 0.47 0.25 0.83 0.00 -100.00%
P/EPS -4.63 1.39 -0.61 -4.41 -2.03 -3.29 0.00 -100.00%
EY -21.60 72.17 -162.66 -22.69 -49.24 -30.41 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 4.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 28/02/06 28/02/05 27/02/04 27/08/02 29/08/01 28/08/00 - -
Price 0.18 0.35 0.39 0.57 0.58 1.66 0.00 -
P/RPS 0.34 0.37 0.31 0.34 0.30 0.69 0.00 -100.00%
P/EPS -4.17 1.39 -0.80 -3.18 -2.40 -2.73 0.00 -100.00%
EY -24.00 72.17 -125.12 -31.45 -41.60 -36.64 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 4.83 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