[EPICON] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2856.38%
YoY- 142.18%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 166,130 223,496 236,322 258,456 247,360 251,594 288,272 -8.77%
PBT 2,410 11,456 29,874 11,314 -26,318 -23,588 4,686 -10.48%
Tax -90 -1,450 -1,458 -198 0 0 -2,076 -40.71%
NP 2,320 10,006 28,416 11,116 -26,318 -23,588 2,610 -1.94%
-
NP to SH 2,320 10,006 28,416 11,116 -26,356 -23,588 2,610 -1.94%
-
Tax Rate 3.73% 12.66% 4.88% 1.75% - - 44.30% -
Total Cost 163,810 213,490 207,906 247,340 273,678 275,182 285,662 -8.84%
-
Net Worth 128,895 128,895 124,867 104,445 101,613 99,540 18,209 38.54%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 128,895 128,895 124,867 104,445 101,613 99,540 18,209 38.54%
NOSH 402,798 402,798 402,798 373,020 317,542 301,636 303,488 4.82%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.40% 4.48% 12.02% 4.30% -10.64% -9.38% 0.91% -
ROE 1.80% 7.76% 22.76% 10.64% -25.94% -23.70% 14.33% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.24 55.49 58.67 69.29 77.90 83.41 94.99 -12.97%
EPS 0.58 2.48 7.06 2.98 -8.30 -7.82 0.86 -6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.28 0.32 0.33 0.06 32.16%
Adjusted Per Share Value based on latest NOSH - 374,246
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.93 37.58 39.73 43.45 41.59 42.30 48.47 -8.77%
EPS 0.39 1.68 4.78 1.87 -4.43 -3.97 0.44 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2099 0.1756 0.1708 0.1674 0.0306 38.55%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.26 0.31 0.135 0.16 0.17 0.17 0.24 -
P/RPS 0.63 0.56 0.23 0.23 0.22 0.20 0.25 16.64%
P/EPS 45.14 12.48 1.91 5.37 -2.05 -2.17 27.91 8.33%
EY 2.22 8.01 52.26 18.63 -48.82 -46.00 3.58 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.44 0.57 0.53 0.52 4.00 -23.35%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 30/08/13 30/08/12 26/08/11 26/08/10 27/08/09 -
Price 0.205 0.305 0.14 0.14 0.135 0.17 0.26 -
P/RPS 0.50 0.55 0.24 0.20 0.17 0.20 0.27 10.81%
P/EPS 35.59 12.28 1.98 4.70 -1.63 -2.17 30.23 2.75%
EY 2.81 8.14 50.39 21.29 -61.48 -46.00 3.31 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.95 0.45 0.50 0.42 0.52 4.33 -27.27%

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