[EPICON] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 93.34%
YoY- 95.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 226,411 136,388 46,934 77,809 103,709 125,921 117,860 10.56%
PBT 7,476 939 -3,146 -999 -45,689 -12,467 -26,483 -
Tax 2,949 -151 -195 -1,167 1,199 8,297 26,483 -28.66%
NP 10,425 788 -3,341 -2,166 -44,490 -4,170 0 -
-
NP to SH 10,391 767 -3,326 -2,166 -44,490 -10,641 -24,681 -
-
Tax Rate -39.45% 16.08% - - - - - -
Total Cost 215,986 135,600 50,275 79,975 148,199 130,091 117,860 9.76%
-
Net Worth 5,338 -57,378 -49,412 -46,452 -42,362 4,026 -33,182 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 5,338 -57,378 -49,412 -46,452 -42,362 4,026 -33,182 -
NOSH 266,909 77,538 73,749 74,923 73,039 67,103 36,067 36.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin 4.60% 0.58% -7.12% -2.78% -42.90% -3.31% 0.00% -
ROE 194.65% 0.00% 0.00% 0.00% 0.00% -264.29% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 84.83 175.90 63.64 103.85 141.99 187.65 326.77 -18.74%
EPS 3.89 0.99 -4.51 -2.89 -60.91 -15.86 -68.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.74 -0.67 -0.62 -0.58 0.06 -0.92 -
Adjusted Per Share Value based on latest NOSH - 74,923
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 38.07 22.93 7.89 13.08 17.44 21.17 19.82 10.56%
EPS 1.75 0.13 -0.56 -0.36 -7.48 -1.79 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 -0.0965 -0.0831 -0.0781 -0.0712 0.0068 -0.0558 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 0.58 0.20 0.31 0.30 0.20 0.73 0.88 -
P/RPS 0.68 0.11 0.49 0.29 0.14 0.39 0.27 15.27%
P/EPS 14.90 20.22 -6.87 -10.38 -0.33 -4.60 -1.29 -
EY 6.71 4.95 -14.55 -9.64 -304.56 -21.72 -77.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.00 0.00 0.00 0.00 0.00 12.17 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 24/08/07 30/08/06 25/08/05 27/08/04 02/09/03 28/02/02 27/02/01 -
Price 0.63 0.17 0.32 0.30 0.37 0.82 0.63 -
P/RPS 0.74 0.10 0.50 0.29 0.26 0.44 0.19 23.27%
P/EPS 16.18 17.19 -7.10 -10.38 -0.61 -5.17 -0.92 -
EY 6.18 5.82 -14.09 -9.64 -164.63 -19.34 -108.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.50 0.00 0.00 0.00 0.00 13.67 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