[EPICON] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.18%
YoY- 374.55%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 217,802 223,496 220,568 239,959 239,278 236,322 244,304 -7.36%
PBT 6,214 11,456 11,288 14,400 16,573 29,874 8,552 -19.16%
Tax -1,233 -1,450 -2,100 -543 -972 -1,458 -2,080 -29.41%
NP 4,981 10,006 9,188 13,857 15,601 28,416 6,472 -16.00%
-
NP to SH 4,981 10,006 9,188 13,857 15,601 28,416 6,472 -16.00%
-
Tax Rate 19.84% 12.66% 18.60% 3.77% 5.86% 4.88% 24.32% -
Total Cost 212,821 213,490 211,380 226,102 223,677 207,906 237,832 -7.13%
-
Net Worth 128,550 128,895 124,867 124,867 120,839 124,867 112,783 9.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 128,550 128,895 124,867 124,867 120,839 124,867 112,783 9.10%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.29% 4.48% 4.17% 5.77% 6.52% 12.02% 2.65% -
ROE 3.88% 7.76% 7.36% 11.10% 12.91% 22.76% 5.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.22 55.49 54.76 59.57 59.40 58.67 60.65 -7.19%
EPS 1.24 2.48 2.28 3.44 3.88 7.06 1.60 -15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.31 0.30 0.31 0.28 9.30%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.62 37.58 37.08 40.34 40.23 39.73 41.07 -7.35%
EPS 0.84 1.68 1.54 2.33 2.62 4.78 1.09 -15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2161 0.2167 0.2099 0.2099 0.2032 0.2099 0.1896 9.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.31 0.205 0.14 0.15 0.135 0.11 -
P/RPS 0.68 0.56 0.37 0.24 0.25 0.23 0.18 142.36%
P/EPS 29.84 12.48 8.99 4.07 3.87 1.91 6.85 166.49%
EY 3.35 8.01 11.13 24.57 25.82 52.26 14.61 -62.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 0.66 0.45 0.50 0.44 0.39 106.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.33 0.305 0.27 0.165 0.15 0.14 0.14 -
P/RPS 0.61 0.55 0.49 0.28 0.25 0.24 0.23 91.48%
P/EPS 26.61 12.28 11.84 4.80 3.87 1.98 8.71 110.40%
EY 3.76 8.14 8.45 20.85 25.82 50.39 11.48 -52.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.87 0.53 0.50 0.45 0.50 61.82%

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