[EPICON] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -85.69%
YoY- -420.78%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 137,363 158,271 174,209 179,657 187,725 225,850 245,440 -9.21%
PBT -30,632 -42,289 -19,743 -10,247 1,905 9,009 16,605 -
Tax -1,288 14,000 -7,858 4,303 -52 -980 -3,984 -17.14%
NP -31,920 -28,289 -27,601 -5,944 1,853 8,029 12,621 -
-
NP to SH -31,920 -28,289 -27,601 -5,944 1,853 8,029 12,621 -
-
Tax Rate - - - - 2.73% 10.88% 23.99% -
Total Cost 169,283 186,560 201,810 185,601 185,872 217,821 232,819 -5.17%
-
Net Worth 40,279 68,475 96,671 124,867 128,895 128,895 121,306 -16.77%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 40,279 68,475 96,671 124,867 128,895 128,895 121,306 -16.77%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -23.24% -17.87% -15.84% -3.31% 0.99% 3.56% 5.14% -
ROE -79.25% -41.31% -28.55% -4.76% 1.44% 6.23% 10.40% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.10 39.29 43.25 44.60 46.61 56.07 60.70 -9.15%
EPS -7.92 -7.02 -6.85 -1.48 0.46 1.99 3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.17 0.24 0.31 0.32 0.32 0.30 -16.72%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.09 26.61 29.29 30.20 31.56 37.97 41.26 -9.21%
EPS -5.37 -4.76 -4.64 -1.00 0.31 1.35 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.1151 0.1625 0.2099 0.2167 0.2167 0.2039 -16.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.075 0.085 0.14 0.145 0.215 0.37 0.15 -
P/RPS 0.22 0.22 0.32 0.33 0.46 0.66 0.25 -2.10%
P/EPS -0.95 -1.21 -2.04 -9.83 46.74 18.56 4.81 -
EY -105.66 -82.62 -48.95 -10.18 2.14 5.39 20.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.58 0.47 0.67 1.16 0.50 6.98%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 30/11/17 29/11/16 27/11/15 27/11/14 29/11/13 -
Price 0.075 0.075 0.14 0.125 0.22 0.33 0.15 -
P/RPS 0.22 0.19 0.32 0.28 0.47 0.59 0.25 -2.10%
P/EPS -0.95 -1.07 -2.04 -8.47 47.82 16.56 4.81 -
EY -105.66 -93.64 -48.95 -11.81 2.09 6.04 20.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.44 0.58 0.40 0.69 1.03 0.50 6.98%

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