[EPICON] YoY Quarter 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- -163.95%
YoY- 50.98%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 46,621 52,604 61,298 64,965 62,259 69,175 72,403 -7.07%
PBT 640 1,033 -2,507 -3,445 -7,127 -7,106 615 0.66%
Tax -7 -200 0 -49 0 0 -187 -42.14%
NP 633 833 -2,507 -3,494 -7,127 -7,106 428 6.73%
-
NP to SH 633 833 -2,507 -3,494 -7,127 -7,106 180 23.30%
-
Tax Rate 1.09% 19.36% - - - - 30.41% -
Total Cost 45,988 51,771 63,805 68,459 69,386 76,281 71,975 -7.19%
-
Net Worth 128,895 128,895 120,839 101,015 96,310 106,756 17,999 38.81%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 128,895 128,895 120,839 101,015 96,310 106,756 17,999 38.81%
NOSH 402,798 402,798 402,798 374,133 321,036 333,615 300,000 5.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.36% 1.58% -4.09% -5.38% -11.45% -10.27% 0.59% -
ROE 0.49% 0.65% -2.07% -3.46% -7.40% -6.66% 1.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.57 13.06 15.22 17.36 19.39 20.73 24.13 -11.52%
EPS 0.16 0.21 -0.62 -0.94 -2.22 -2.13 0.06 17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.30 0.27 0.30 0.32 0.06 32.16%
Adjusted Per Share Value based on latest NOSH - 374,133
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.84 8.84 10.31 10.92 10.47 11.63 12.17 -7.06%
EPS 0.11 0.14 -0.42 -0.59 -1.20 -1.19 0.03 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2032 0.1698 0.1619 0.1795 0.0303 38.78%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.215 0.37 0.15 0.15 0.14 0.17 0.23 -
P/RPS 1.86 2.83 0.99 0.86 0.72 0.82 0.95 11.84%
P/EPS 136.81 178.91 -24.10 -16.06 -6.31 -7.98 383.33 -15.77%
EY 0.73 0.56 -4.15 -6.23 -15.86 -12.53 0.26 18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.16 0.50 0.56 0.47 0.53 3.83 -25.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 23/11/12 30/11/11 30/11/10 16/11/09 -
Price 0.22 0.33 0.15 0.14 0.14 0.14 0.25 -
P/RPS 1.90 2.53 0.99 0.81 0.72 0.68 1.04 10.56%
P/EPS 139.99 159.57 -24.10 -14.99 -6.31 -6.57 416.67 -16.61%
EY 0.71 0.63 -4.15 -6.67 -15.86 -15.21 0.24 19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 0.50 0.52 0.47 0.44 4.17 -25.89%

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