[EPICON] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.82%
YoY- 85.84%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 249,107 256,825 260,174 262,027 259,321 256,725 253,773 -1.23%
PBT 15,667 8,317 6,323 -3,422 -7,104 -19,359 -25,920 -
Tax -4,033 -3,873 -3,403 -875 -826 -777 -727 213.70%
NP 11,634 4,444 2,920 -4,297 -7,930 -20,136 -26,647 -
-
NP to SH 11,634 4,444 2,920 -4,657 -8,290 -20,527 -27,097 -
-
Tax Rate 25.74% 46.57% 53.82% - - - - -
Total Cost 237,473 252,381 257,254 266,324 267,251 276,861 280,420 -10.49%
-
Net Worth 124,867 112,783 101,015 101,015 104,789 84,600 87,575 26.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 124,867 112,783 101,015 101,015 104,789 84,600 87,575 26.70%
NOSH 402,798 402,798 374,131 374,133 374,246 313,333 337,537 12.51%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.67% 1.73% 1.12% -1.64% -3.06% -7.84% -10.50% -
ROE 9.32% 3.94% 2.89% -4.61% -7.91% -24.26% -30.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.84 63.76 69.54 70.04 69.29 81.93 75.34 -12.34%
EPS 2.89 1.10 0.78 -1.24 -2.22 -6.55 -8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.27 0.27 0.28 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 374,133
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 41.88 43.18 43.74 44.05 43.60 43.16 42.67 -1.23%
EPS 1.96 0.75 0.49 -0.78 -1.39 -3.45 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1896 0.1698 0.1698 0.1762 0.1422 0.1472 26.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.11 0.12 0.15 0.16 0.14 0.14 -
P/RPS 0.22 0.17 0.17 0.21 0.23 0.17 0.19 10.27%
P/EPS 4.67 9.97 15.38 -12.05 -7.22 -2.14 -1.74 -
EY 21.39 10.03 6.50 -8.30 -13.84 -46.79 -57.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.44 0.56 0.57 0.52 0.54 -12.77%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 23/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.14 0.14 0.12 0.14 0.14 0.14 0.14 -
P/RPS 0.23 0.22 0.17 0.20 0.20 0.17 0.19 13.59%
P/EPS 4.85 12.69 15.38 -11.25 -6.32 -2.14 -1.74 -
EY 20.63 7.88 6.50 -8.89 -15.82 -46.79 -57.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.44 0.52 0.50 0.52 0.54 -11.45%

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