[EPICON] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -2262.84%
YoY- -255.92%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 143,738 166,161 173,296 183,435 193,708 234,544 249,107 -8.75%
PBT -36,559 -31,093 -19,497 -7,580 2,298 5,469 15,667 -
Tax -1,298 14,010 -7,941 4,379 -245 -780 -4,033 -17.20%
NP -37,857 -17,083 -27,438 -3,201 2,053 4,689 11,634 -
-
NP to SH -37,857 -17,083 -27,438 -3,201 2,053 4,689 11,634 -
-
Tax Rate - - - - 10.66% 14.26% 25.74% -
Total Cost 181,595 183,244 200,734 186,636 191,655 229,855 237,473 -4.37%
-
Net Worth 48,335 84,587 100,699 128,705 128,895 128,895 124,867 -14.62%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 48,335 84,587 100,699 128,705 128,895 128,895 124,867 -14.62%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -26.34% -10.28% -15.83% -1.75% 1.06% 2.00% 4.67% -
ROE -78.32% -20.20% -27.25% -2.49% 1.59% 3.64% 9.32% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 35.68 41.25 43.02 45.61 48.09 58.23 61.84 -8.75%
EPS -9.40 -4.24 -6.81 -0.80 0.51 1.16 2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.21 0.25 0.32 0.32 0.32 0.31 -14.62%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.17 27.94 29.14 30.84 32.57 39.43 41.88 -8.75%
EPS -6.36 -2.87 -4.61 -0.54 0.35 0.79 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0813 0.1422 0.1693 0.2164 0.2167 0.2167 0.2099 -14.61%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.085 0.095 0.14 0.145 0.26 0.31 0.135 -
P/RPS 0.24 0.23 0.33 0.32 0.54 0.53 0.22 1.46%
P/EPS -0.90 -2.24 -2.06 -18.22 51.01 26.63 4.67 -
EY -110.57 -44.64 -48.66 -5.49 1.96 3.76 21.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.45 0.56 0.45 0.81 0.97 0.44 8.29%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 29/08/18 28/08/17 26/08/16 28/08/15 27/08/14 30/08/13 -
Price 0.095 0.09 0.145 0.15 0.205 0.305 0.14 -
P/RPS 0.27 0.22 0.34 0.33 0.43 0.52 0.23 2.70%
P/EPS -1.01 -2.12 -2.13 -18.85 40.22 26.20 4.85 -
EY -98.93 -47.12 -46.98 -5.31 2.49 3.82 20.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.43 0.58 0.47 0.64 0.95 0.45 9.82%

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