[EPICON] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 682.08%
YoY- 131.59%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 43,247 40,178 56,606 57,085 64,803 62,207 60,488 -5.43%
PBT -2,689 652 2,906 12,863 5,513 -6,742 -10,807 -20.67%
Tax -46 -38 -200 -209 -49 0 0 -
NP -2,735 614 2,706 12,654 5,464 -6,742 -10,807 -20.45%
-
NP to SH -2,735 614 2,706 12,654 5,464 -6,701 -10,807 -20.45%
-
Tax Rate - 5.83% 6.88% 1.62% 0.89% - - -
Total Cost 45,982 39,564 53,900 44,431 59,339 68,949 71,295 -7.04%
-
Net Worth 128,895 128,895 128,895 124,867 104,789 101,147 99,617 4.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 128,895 128,895 128,895 124,867 104,789 101,147 99,617 4.38%
NOSH 402,798 402,798 402,798 402,798 374,246 316,084 301,871 4.92%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.32% 1.53% 4.78% 22.17% 8.43% -10.84% -17.87% -
ROE -2.12% 0.48% 2.10% 10.13% 5.21% -6.63% -10.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.74 9.97 14.05 14.17 17.32 19.68 20.04 -9.86%
EPS -0.68 0.15 0.67 3.14 1.46 -2.12 -3.58 -24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.31 0.28 0.32 0.33 -0.51%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.27 6.75 9.52 9.60 10.89 10.46 10.17 -5.43%
EPS -0.46 0.10 0.45 2.13 0.92 -1.13 -1.82 -20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2167 0.2099 0.1762 0.1701 0.1675 4.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.145 0.26 0.31 0.135 0.16 0.17 0.17 -
P/RPS 1.35 2.61 2.21 0.95 0.92 0.86 0.85 8.00%
P/EPS -21.35 170.57 46.14 4.30 10.96 -8.02 -4.75 28.43%
EY -4.68 0.59 2.17 23.27 9.13 -12.47 -21.06 -22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.81 0.97 0.44 0.57 0.53 0.52 -2.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 27/08/14 30/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.15 0.205 0.305 0.14 0.14 0.135 0.17 -
P/RPS 1.40 2.06 2.17 0.99 0.81 0.69 0.85 8.66%
P/EPS -22.09 134.48 45.40 4.46 9.59 -6.37 -4.75 29.16%
EY -4.53 0.74 2.20 22.44 10.43 -15.70 -21.06 -22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.95 0.45 0.50 0.42 0.52 -1.66%

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