[EPICON] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -50.22%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 166,130 171,548 221,391 217,802 223,496 220,568 239,959 -21.79%
PBT 2,410 2,212 6,821 6,214 11,456 11,288 14,400 -69.72%
Tax -90 -28 -925 -1,233 -1,450 -2,100 -543 -69.92%
NP 2,320 2,184 5,896 4,981 10,006 9,188 13,857 -69.72%
-
NP to SH 2,320 2,184 5,896 4,981 10,006 9,188 13,857 -69.72%
-
Tax Rate 3.73% 1.27% 13.56% 19.84% 12.66% 18.60% 3.77% -
Total Cost 163,810 169,364 215,495 212,821 213,490 211,380 226,102 -19.38%
-
Net Worth 128,895 128,895 129,227 128,550 128,895 124,867 124,867 2.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,895 128,895 129,227 128,550 128,895 124,867 124,867 2.14%
NOSH 402,798 402,798 403,835 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.40% 1.27% 2.66% 2.29% 4.48% 4.17% 5.77% -
ROE 1.80% 1.69% 4.56% 3.88% 7.76% 7.36% 11.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.24 42.59 54.82 54.22 55.49 54.76 59.57 -21.79%
EPS 0.58 0.56 1.46 1.24 2.48 2.28 3.44 -69.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.32 0.32 0.31 0.31 2.14%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.93 28.84 37.22 36.62 37.58 37.08 40.34 -21.78%
EPS 0.39 0.37 0.99 0.84 1.68 1.54 2.33 -69.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2173 0.2161 0.2167 0.2099 0.2099 2.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.26 0.33 0.285 0.37 0.31 0.205 0.14 -
P/RPS 0.63 0.77 0.52 0.68 0.56 0.37 0.24 90.62%
P/EPS 45.14 60.86 19.52 29.84 12.48 8.99 4.07 399.52%
EY 2.22 1.64 5.12 3.35 8.01 11.13 24.57 -79.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 0.89 1.16 0.97 0.66 0.45 48.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 27/11/14 27/08/14 28/05/14 27/02/14 -
Price 0.205 0.28 0.335 0.33 0.305 0.27 0.165 -
P/RPS 0.50 0.66 0.61 0.61 0.55 0.49 0.28 47.34%
P/EPS 35.59 51.64 22.95 26.61 12.28 11.84 4.80 281.63%
EY 2.81 1.94 4.36 3.76 8.14 8.45 20.85 -73.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 1.05 1.03 0.95 0.87 0.53 13.43%

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