[EPICON] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 255.43%
YoY- 144.55%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Revenue 261,250 228,909 39,274 59,274 93,076 121,252 126,422 11.80%
PBT 13,778 10,730 -3,078 16,134 -35,165 -13,307 -17,327 -
Tax -4,062 3,354 -91 -136 -745 330 17,327 -
NP 9,716 14,084 -3,169 15,998 -35,910 -12,977 0 -
-
NP to SH 9,716 14,084 -3,175 15,998 -35,910 -12,977 -15,824 -
-
Tax Rate 29.48% -31.26% - 0.84% - - - -
Total Cost 251,534 214,825 42,443 43,276 128,986 134,229 126,422 11.15%
-
Net Worth 15,070 20,520 -52,184 -39,266 -60,343 -4,343 7,870 10.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Net Worth 15,070 20,520 -52,184 -39,266 -60,343 -4,343 7,870 10.49%
NOSH 301,409 76,000 73,499 63,333 73,589 72,400 65,583 26.41%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
NP Margin 3.72% 6.15% -8.07% 26.99% -38.58% -10.70% 0.00% -
ROE 64.47% 68.64% 0.00% 0.00% 0.00% 0.00% -201.07% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
RPS 86.68 301.20 53.43 93.59 126.48 167.48 192.77 -11.55%
EPS 3.22 18.53 -4.32 25.26 -48.80 -17.92 -24.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.27 -0.71 -0.62 -0.82 -0.06 0.12 -12.58%
Adjusted Per Share Value based on latest NOSH - 63,333
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
RPS 43.92 38.49 6.60 9.97 15.65 20.39 21.25 11.80%
EPS 1.63 2.37 -0.53 2.69 -6.04 -2.18 -2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0345 -0.0877 -0.066 -0.1015 -0.0073 0.0132 10.51%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 28/06/02 29/06/01 -
Price 0.45 0.12 0.20 0.35 0.30 0.79 0.49 -
P/RPS 0.52 0.04 0.37 0.37 0.24 0.47 0.25 11.91%
P/EPS 13.96 0.65 -4.63 1.39 -0.61 -4.41 -2.03 -
EY 7.16 154.43 -21.60 72.17 -162.66 -22.69 -49.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 0.44 0.00 0.00 0.00 0.00 4.08 12.92%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 30/06/02 30/06/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/08/02 29/08/01 -
Price 0.29 0.25 0.18 0.35 0.39 0.57 0.58 -
P/RPS 0.33 0.08 0.34 0.37 0.31 0.34 0.30 1.47%
P/EPS 9.00 1.35 -4.17 1.39 -0.80 -3.18 -2.40 -
EY 11.12 74.13 -24.00 72.17 -125.12 -31.45 -41.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 0.93 0.00 0.00 0.00 0.00 4.83 2.85%

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