[EPICON] YoY 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- 5712.77%
YoY- 181.54%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
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 40,178 56,606 57,085 64,803 62,207 60,488 73,517 -9.57%
PBT 652 2,906 12,863 5,513 -6,742 -10,807 308 13.30%
Tax -38 -200 -209 -49 0 0 -85 -12.55%
NP 614 2,706 12,654 5,464 -6,742 -10,807 223 18.37%
-
NP to SH 614 2,706 12,654 5,464 -6,701 -10,807 223 18.37%
-
Tax Rate 5.83% 6.88% 1.62% 0.89% - - 27.60% -
Total Cost 39,564 53,900 44,431 59,339 68,949 71,295 73,294 -9.76%
-
Net Worth 128,895 128,895 124,867 104,789 101,147 99,617 19,114 37.43%
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 128,895 128,895 124,867 104,789 101,147 99,617 19,114 37.43%
NOSH 402,798 402,798 402,798 374,246 316,084 301,871 318,571 3.98%
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 1.53% 4.78% 22.17% 8.43% -10.84% -17.87% 0.30% -
ROE 0.48% 2.10% 10.13% 5.21% -6.63% -10.85% 1.17% -
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 9.97 14.05 14.17 17.32 19.68 20.04 23.08 -13.04%
EPS 0.15 0.67 3.14 1.46 -2.12 -3.58 0.07 13.53%
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 6.75 9.52 9.60 10.89 10.46 10.17 12.36 -9.58%
EPS 0.10 0.45 2.13 0.92 -1.13 -1.82 0.04 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2099 0.1762 0.1701 0.1675 0.0321 37.45%
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 2.61 2.21 0.95 0.92 0.86 0.85 1.04 16.56%
P/EPS 170.57 46.14 4.30 10.96 -8.02 -4.75 342.86 -10.98%
EY 0.59 2.17 23.27 9.13 -12.47 -21.06 0.29 12.56%
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 2.06 2.17 0.99 0.81 0.69 0.85 1.13 10.52%
P/EPS 134.48 45.40 4.46 9.59 -6.37 -4.75 371.43 -15.56%
EY 0.74 2.20 22.44 10.43 -15.70 -21.06 0.27 18.28%
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