[EPICON] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 339.06%
YoY- 155.63%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 220,568 239,959 239,278 236,322 244,304 260,174 258,924 -10.14%
PBT 11,288 14,400 16,573 29,874 8,552 6,323 2,949 144.89%
Tax -2,100 -543 -972 -1,458 -2,080 -3,403 -197 385.05%
NP 9,188 13,857 15,601 28,416 6,472 2,920 2,752 123.54%
-
NP to SH 9,188 13,857 15,601 28,416 6,472 2,920 2,752 123.54%
-
Tax Rate 18.60% 3.77% 5.86% 4.88% 24.32% 53.82% 6.68% -
Total Cost 211,380 226,102 223,677 207,906 237,832 257,254 256,172 -12.03%
-
Net Worth 124,867 124,867 120,839 124,867 112,783 101,015 101,015 15.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 124,867 124,867 120,839 124,867 112,783 101,015 101,015 15.19%
NOSH 402,798 402,798 402,798 402,798 402,798 374,131 374,133 5.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.17% 5.77% 6.52% 12.02% 2.65% 1.12% 1.06% -
ROE 7.36% 11.10% 12.91% 22.76% 5.74% 2.89% 2.72% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 54.76 59.57 59.40 58.67 60.65 69.54 69.21 -14.46%
EPS 2.28 3.44 3.88 7.06 1.60 0.84 0.75 109.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.30 0.31 0.28 0.27 0.27 9.65%
Adjusted Per Share Value based on latest NOSH - 402,798
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.08 40.34 40.23 39.73 41.07 43.74 43.53 -10.14%
EPS 1.54 2.33 2.62 4.78 1.09 0.49 0.46 123.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2099 0.2032 0.2099 0.1896 0.1698 0.1698 15.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.205 0.14 0.15 0.135 0.11 0.12 0.15 -
P/RPS 0.37 0.24 0.25 0.23 0.18 0.17 0.22 41.46%
P/EPS 8.99 4.07 3.87 1.91 6.85 15.38 20.39 -42.10%
EY 11.13 24.57 25.82 52.26 14.61 6.50 4.90 72.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.50 0.44 0.39 0.44 0.56 11.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 23/11/12 -
Price 0.27 0.165 0.15 0.14 0.14 0.12 0.14 -
P/RPS 0.49 0.28 0.25 0.24 0.23 0.17 0.20 81.83%
P/EPS 11.84 4.80 3.87 1.98 8.71 15.38 19.03 -27.14%
EY 8.45 20.85 25.82 50.39 11.48 6.50 5.25 37.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.50 0.45 0.50 0.44 0.52 40.97%

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