[EPICON] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -50.47%
YoY- -56.22%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 166,161 173,296 183,435 193,708 234,544 249,107 259,321 -7.14%
PBT -31,093 -19,497 -7,580 2,298 5,469 15,667 -7,104 27.88%
Tax 14,010 -7,941 4,379 -245 -780 -4,033 -826 -
NP -17,083 -27,438 -3,201 2,053 4,689 11,634 -7,930 13.63%
-
NP to SH -17,083 -27,438 -3,201 2,053 4,689 11,634 -8,290 12.80%
-
Tax Rate - - - 10.66% 14.26% 25.74% - -
Total Cost 183,244 200,734 186,636 191,655 229,855 237,473 267,251 -6.09%
-
Net Worth 84,587 100,699 128,705 128,895 128,895 124,867 104,789 -3.50%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 84,587 100,699 128,705 128,895 128,895 124,867 104,789 -3.50%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 374,246 1.23%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -10.28% -15.83% -1.75% 1.06% 2.00% 4.67% -3.06% -
ROE -20.20% -27.25% -2.49% 1.59% 3.64% 9.32% -7.91% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 41.25 43.02 45.61 48.09 58.23 61.84 69.29 -8.27%
EPS -4.24 -6.81 -0.80 0.51 1.16 2.89 -2.22 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.25 0.32 0.32 0.32 0.31 0.28 -4.67%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.94 29.14 30.84 32.57 39.43 41.88 43.60 -7.14%
EPS -2.87 -4.61 -0.54 0.35 0.79 1.96 -1.39 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1693 0.2164 0.2167 0.2167 0.2099 0.1762 -3.50%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.095 0.14 0.145 0.26 0.31 0.135 0.16 -
P/RPS 0.23 0.33 0.32 0.54 0.53 0.22 0.23 0.00%
P/EPS -2.24 -2.06 -18.22 51.01 26.63 4.67 -7.22 -17.71%
EY -44.64 -48.66 -5.49 1.96 3.76 21.39 -13.84 21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.45 0.81 0.97 0.44 0.57 -3.86%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 28/08/17 26/08/16 28/08/15 27/08/14 30/08/13 30/08/12 -
Price 0.09 0.145 0.15 0.205 0.305 0.14 0.14 -
P/RPS 0.22 0.34 0.33 0.43 0.52 0.23 0.20 1.60%
P/EPS -2.12 -2.13 -18.85 40.22 26.20 4.85 -6.32 -16.63%
EY -47.12 -46.98 -5.31 2.49 3.82 20.63 -15.82 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.47 0.64 0.95 0.45 0.50 -2.48%

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