[EPICON] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 101.4%
YoY- 101.45%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 65,981 64,965 64,803 64,425 67,834 62,259 62,207 3.98%
PBT 4,111 -3,445 5,513 144 -5,634 -7,127 -6,742 -
Tax -3,255 -49 -49 -50 -727 0 0 -
NP 856 -3,494 5,464 94 -6,361 -7,127 -6,742 -
-
NP to SH 856 -3,494 5,464 94 -6,721 -7,127 -6,701 -
-
Tax Rate 79.18% - 0.89% 34.72% - - - -
Total Cost 65,125 68,459 59,339 64,331 74,195 69,386 68,949 -3.71%
-
Net Worth 101,015 101,015 104,789 84,600 87,575 96,310 101,147 -0.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 101,015 101,015 104,789 84,600 87,575 96,310 101,147 -0.08%
NOSH 374,131 374,133 374,246 313,333 336,830 321,036 316,084 11.83%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.30% -5.38% 8.43% 0.15% -9.38% -11.45% -10.84% -
ROE 0.85% -3.46% 5.21% 0.11% -7.67% -7.40% -6.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.64 17.36 17.32 20.56 20.14 19.39 19.68 -7.00%
EPS 0.23 -0.94 1.46 0.03 -1.98 -2.22 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.28 0.27 0.26 0.30 0.32 -10.66%
Adjusted Per Share Value based on latest NOSH - 313,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.09 10.92 10.89 10.83 11.40 10.47 10.46 3.95%
EPS 0.14 -0.59 0.92 0.02 -1.13 -1.20 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1698 0.1762 0.1422 0.1472 0.1619 0.1701 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.15 0.16 0.14 0.14 0.14 0.17 -
P/RPS 0.68 0.86 0.92 0.68 0.70 0.72 0.86 -14.43%
P/EPS 52.45 -16.06 10.96 466.67 -7.02 -6.31 -8.02 -
EY 1.91 -6.23 9.13 0.21 -14.25 -15.86 -12.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.57 0.52 0.54 0.47 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.12 0.14 0.14 0.14 0.14 0.14 0.135 -
P/RPS 0.68 0.81 0.81 0.68 0.70 0.72 0.69 -0.96%
P/EPS 52.45 -14.99 9.59 466.67 -7.02 -6.31 -6.37 -
EY 1.91 -6.67 10.43 0.21 -14.25 -15.86 -15.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.50 0.52 0.54 0.47 0.42 3.13%

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