[EPICON] YoY TTM 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- 59.61%
YoY- 74.77%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 193,708 234,544 249,107 259,321 262,389 264,695 298,004 -6.92%
PBT 2,298 5,469 15,667 -7,104 -27,411 -24,609 18,093 -29.08%
Tax -245 -780 -4,033 -826 -5,096 -2,759 -4,509 -38.44%
NP 2,053 4,689 11,634 -7,930 -32,507 -27,368 13,584 -27.00%
-
NP to SH 2,053 4,689 11,634 -8,290 -32,860 -27,620 13,584 -27.00%
-
Tax Rate 10.66% 14.26% 25.74% - - - 24.92% -
Total Cost 191,655 229,855 237,473 267,251 294,896 292,063 284,420 -6.36%
-
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 1.06% 2.00% 4.67% -3.06% -12.39% -10.34% 4.56% -
ROE 1.59% 3.64% 9.32% -7.91% -32.49% -27.73% 71.07% -
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 48.09 58.23 61.84 69.29 83.01 87.68 93.54 -10.49%
EPS 0.51 1.16 2.89 -2.22 -10.40 -9.15 4.26 -29.78%
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 32.57 39.43 41.88 43.60 44.11 44.50 50.10 -6.92%
EPS 0.35 0.79 1.96 -1.39 -5.52 -4.64 2.28 -26.81%
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 0.54 0.53 0.22 0.23 0.20 0.19 0.26 12.94%
P/EPS 51.01 26.63 4.67 -7.22 -1.64 -1.86 5.63 44.36%
EY 1.96 3.76 21.39 -13.84 -61.15 -53.82 17.77 -30.73%
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 0.43 0.52 0.23 0.20 0.16 0.19 0.28 7.40%
P/EPS 40.22 26.20 4.85 -6.32 -1.30 -1.86 6.10 36.91%
EY 2.49 3.82 20.63 -15.82 -77.01 -53.82 16.40 -26.94%
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