[EPICON] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.86%
YoY- 229.37%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 222,391 225,850 234,544 235,023 240,957 245,440 249,107 -7.26%
PBT 6,821 9,009 5,469 15,426 14,742 16,605 15,667 -42.46%
Tax -925 -980 -780 -789 -784 -3,984 -4,033 -62.43%
NP 5,896 8,029 4,689 14,637 13,958 12,621 11,634 -36.35%
-
NP to SH 5,896 8,029 4,689 14,637 13,958 12,621 11,634 -36.35%
-
Tax Rate 13.56% 10.88% 14.26% 5.11% 5.32% 23.99% 25.74% -
Total Cost 216,495 217,821 229,855 220,386 226,999 232,819 237,473 -5.96%
-
Net Worth 191,999 128,895 128,895 124,867 124,867 121,306 124,867 33.11%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 191,999 128,895 128,895 124,867 124,867 121,306 124,867 33.11%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.65% 3.56% 2.00% 6.23% 5.79% 5.14% 4.67% -
ROE 3.07% 6.23% 3.64% 11.72% 11.18% 10.40% 9.32% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.07 56.07 58.23 58.35 59.82 60.70 61.84 -28.83%
EPS 0.98 1.99 1.16 3.63 3.47 3.12 2.89 -51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.31 0.31 0.30 0.31 2.13%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.39 37.97 39.43 39.51 40.51 41.26 41.88 -7.26%
EPS 0.99 1.35 0.79 2.46 2.35 2.12 1.96 -36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3228 0.2167 0.2167 0.2099 0.2099 0.2039 0.2099 33.12%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.285 0.37 0.31 0.205 0.14 0.15 0.135 -
P/RPS 0.77 0.66 0.53 0.35 0.23 0.25 0.22 129.99%
P/EPS 29.00 18.56 26.63 5.64 4.04 4.81 4.67 236.72%
EY 3.45 5.39 3.76 17.73 24.75 20.81 21.39 -70.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.16 0.97 0.66 0.45 0.50 0.44 59.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.335 0.33 0.305 0.27 0.165 0.15 0.14 -
P/RPS 0.90 0.59 0.52 0.46 0.28 0.25 0.23 147.70%
P/EPS 34.09 16.56 26.20 7.43 4.76 4.81 4.85 265.63%
EY 2.93 6.04 3.82 13.46 21.00 20.81 20.63 -72.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 0.95 0.87 0.53 0.50 0.45 75.64%

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