[EPICON] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.48%
YoY- 371.01%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 179,657 187,725 225,850 245,440 262,027 255,473 261,467 -6.05%
PBT -10,247 1,905 9,009 16,605 -3,422 -27,432 -32,330 -17.41%
Tax 4,303 -52 -980 -3,984 -875 -5,096 -2,572 -
NP -5,944 1,853 8,029 12,621 -4,297 -32,528 -34,902 -25.52%
-
NP to SH -5,944 1,853 8,029 12,621 -4,657 -32,881 -34,906 -25.53%
-
Tax Rate - 2.73% 10.88% 23.99% - - - -
Total Cost 185,601 185,872 217,821 232,819 266,324 288,001 296,369 -7.49%
-
Net Worth 124,867 128,895 128,895 121,306 101,015 96,310 106,756 2.64%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 124,867 128,895 128,895 121,306 101,015 96,310 106,756 2.64%
NOSH 402,798 402,798 402,798 402,798 374,133 321,036 333,615 3.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.31% 0.99% 3.56% 5.14% -1.64% -12.73% -13.35% -
ROE -4.76% 1.44% 6.23% 10.40% -4.61% -34.14% -32.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.60 46.61 56.07 60.70 70.04 79.58 78.37 -8.95%
EPS -1.48 0.46 1.99 3.12 -1.24 -10.24 -10.46 -27.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.30 0.27 0.30 0.32 -0.52%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.20 31.56 37.97 41.26 44.05 42.95 43.96 -6.06%
EPS -1.00 0.31 1.35 2.12 -0.78 -5.53 -5.87 -25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2167 0.2167 0.2039 0.1698 0.1619 0.1795 2.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.145 0.215 0.37 0.15 0.15 0.14 0.17 -
P/RPS 0.33 0.46 0.66 0.25 0.21 0.18 0.22 6.98%
P/EPS -9.83 46.74 18.56 4.81 -12.05 -1.37 -1.62 35.01%
EY -10.18 2.14 5.39 20.81 -8.30 -73.16 -61.55 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 1.16 0.50 0.56 0.47 0.53 -1.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 29/11/13 23/11/12 30/11/11 30/11/10 -
Price 0.125 0.22 0.33 0.15 0.14 0.14 0.14 -
P/RPS 0.28 0.47 0.59 0.25 0.20 0.18 0.18 7.63%
P/EPS -8.47 47.82 16.56 4.81 -11.25 -1.37 -1.34 35.93%
EY -11.81 2.09 6.04 20.81 -8.89 -73.16 -74.74 -26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.69 1.03 0.50 0.52 0.47 0.44 -1.57%

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