[EPICON] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 41.47%
YoY- 110.78%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 179,459 118,161 61,076 260,174 194,193 129,228 64,425 97.85%
PBT 12,430 14,937 2,138 6,323 2,212 5,657 144 1847.87%
Tax -729 -729 -520 -3,403 -148 -99 -50 495.84%
NP 11,701 14,208 1,618 2,920 2,064 5,558 94 2385.73%
-
NP to SH 11,701 14,208 1,618 2,920 2,064 5,558 94 2385.73%
-
Tax Rate 5.86% 4.88% 24.32% 53.82% 6.69% 1.75% 34.72% -
Total Cost 167,758 103,953 59,458 257,254 192,129 123,670 64,331 89.34%
-
Net Worth 120,839 124,867 112,783 101,015 101,015 104,445 84,600 26.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 120,839 124,867 112,783 101,015 101,015 104,445 84,600 26.80%
NOSH 402,798 402,798 402,798 374,131 374,133 373,020 313,333 18.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.52% 12.02% 2.65% 1.12% 1.06% 4.30% 0.15% -
ROE 9.68% 11.38% 1.43% 2.89% 2.04% 5.32% 0.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.55 29.34 15.16 69.54 51.90 34.64 20.56 67.37%
EPS 2.91 3.53 0.40 0.84 0.56 1.49 0.03 2005.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.28 0.27 0.27 0.28 0.27 7.26%
Adjusted Per Share Value based on latest NOSH - 374,131
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.17 19.87 10.27 43.74 32.65 21.73 10.83 97.86%
EPS 1.97 2.39 0.27 0.49 0.35 0.93 0.02 2026.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.2099 0.1896 0.1698 0.1698 0.1756 0.1422 26.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.135 0.11 0.12 0.15 0.16 0.14 -
P/RPS 0.34 0.46 0.73 0.17 0.29 0.46 0.68 -36.97%
P/EPS 5.16 3.83 27.38 15.38 27.19 10.74 466.67 -95.02%
EY 19.37 26.13 3.65 6.50 3.68 9.31 0.21 1935.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.39 0.44 0.56 0.57 0.52 -2.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 23/11/12 30/08/12 31/05/12 -
Price 0.15 0.14 0.14 0.12 0.14 0.14 0.14 -
P/RPS 0.34 0.48 0.92 0.17 0.27 0.40 0.68 -36.97%
P/EPS 5.16 3.97 34.85 15.38 25.38 9.40 466.67 -95.02%
EY 19.37 25.20 2.87 6.50 3.94 10.64 0.21 1935.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.50 0.44 0.52 0.50 0.52 -2.57%

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