[EPICON] YoY TTM 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- 25.49%
YoY- 3.5%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 228,909 39,274 59,274 93,076 121,252 126,422 108,173 12.20%
PBT 10,730 -3,078 16,134 -35,165 -13,307 -17,327 -29,437 -
Tax 3,354 -91 -136 -745 330 17,327 29,437 -28.38%
NP 14,084 -3,169 15,998 -35,910 -12,977 0 0 -
-
NP to SH 14,084 -3,175 15,998 -35,910 -12,977 -15,824 -27,316 -
-
Tax Rate -31.26% - 0.84% - - - - -
Total Cost 214,825 42,443 43,276 128,986 134,229 126,422 108,173 11.12%
-
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 6.15% -8.07% 26.99% -38.58% -10.70% 0.00% 0.00% -
ROE 68.64% 0.00% 0.00% 0.00% 0.00% -201.07% 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 301.20 53.43 93.59 126.48 167.48 192.77 240.87 3.49%
EPS 18.53 -4.32 25.26 -48.80 -17.92 -24.13 -60.83 -
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 38.49 6.60 9.97 15.65 20.39 21.25 18.19 12.20%
EPS 2.37 -0.53 2.69 -6.04 -2.18 -2.66 -4.59 -
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 0.04 0.37 0.37 0.24 0.47 0.25 0.83 -37.25%
P/EPS 0.65 -4.63 1.39 -0.61 -4.41 -2.03 -3.29 -
EY 154.43 -21.60 72.17 -162.66 -22.69 -49.24 -30.41 -
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 0.08 0.34 0.37 0.31 0.34 0.30 0.69 -28.18%
P/EPS 1.35 -4.17 1.39 -0.80 -3.18 -2.40 -2.73 -
EY 74.13 -24.00 72.17 -125.12 -31.45 -41.60 -36.64 -
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