[EPICON] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 89.02%
YoY- 1621.28%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 60,500 61,298 57,085 61,076 65,981 64,965 64,803 -4.46%
PBT 1,970 -2,507 12,863 2,138 4,111 -3,445 5,513 -49.54%
Tax 186 0 -209 -520 -3,255 -49 -49 -
NP 2,156 -2,507 12,654 1,618 856 -3,494 5,464 -46.11%
-
NP to SH 2,156 -2,507 12,654 1,618 856 -3,494 5,464 -46.11%
-
Tax Rate -9.44% - 1.62% 24.32% 79.18% - 0.89% -
Total Cost 58,344 63,805 44,431 59,458 65,125 68,459 59,339 -1.11%
-
Net Worth 124,867 120,839 124,867 112,783 101,015 101,015 104,789 12.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 124,867 120,839 124,867 112,783 101,015 101,015 104,789 12.36%
NOSH 402,798 402,798 402,798 402,798 374,131 374,133 374,246 5.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.56% -4.09% 22.17% 2.65% 1.30% -5.38% 8.43% -
ROE 1.73% -2.07% 10.13% 1.43% 0.85% -3.46% 5.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.02 15.22 14.17 15.16 17.64 17.36 17.32 -9.03%
EPS 0.54 -0.62 3.14 0.40 0.23 -0.94 1.46 -48.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.31 0.28 0.27 0.27 0.28 7.00%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.17 10.31 9.60 10.27 11.09 10.92 10.89 -4.44%
EPS 0.36 -0.42 2.13 0.27 0.14 -0.59 0.92 -46.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2032 0.2099 0.1896 0.1698 0.1698 0.1762 12.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.15 0.135 0.11 0.12 0.15 0.16 -
P/RPS 0.93 0.99 0.95 0.73 0.68 0.86 0.92 0.72%
P/EPS 26.16 -24.10 4.30 27.38 52.45 -16.06 10.96 78.31%
EY 3.82 -4.15 23.27 3.65 1.91 -6.23 9.13 -43.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.44 0.39 0.44 0.56 0.57 -14.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.165 0.15 0.14 0.14 0.12 0.14 0.14 -
P/RPS 1.10 0.99 0.99 0.92 0.68 0.81 0.81 22.56%
P/EPS 30.83 -24.10 4.46 34.85 52.45 -14.99 9.59 117.35%
EY 3.24 -4.15 22.44 2.87 1.91 -6.67 10.43 -54.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.45 0.50 0.44 0.52 0.50 3.94%

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