[EPICON] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 52.19%
YoY- 121.65%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 180,366 210,136 235,023 256,825 256,725 260,670 277,724 -6.93%
PBT -4,239 4,552 15,426 8,317 -19,359 -31,476 -13,494 -17.53%
Tax 4,387 -407 -789 -3,873 -777 -5,096 -2,844 -
NP 148 4,145 14,637 4,444 -20,136 -36,572 -16,338 -
-
NP to SH 148 4,145 14,637 4,444 -20,527 -36,894 -16,590 -
-
Tax Rate - 8.94% 5.11% 46.57% - - - -
Total Cost 180,218 205,991 220,386 252,381 276,861 297,242 294,062 -7.82%
-
Net Worth 132,676 128,895 124,867 112,783 84,600 108,465 104,469 4.06%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 132,676 128,895 124,867 112,783 84,600 108,465 104,469 4.06%
NOSH 402,798 402,798 402,798 402,798 313,333 319,014 298,484 5.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.08% 1.97% 6.23% 1.73% -7.84% -14.03% -5.88% -
ROE 0.11% 3.22% 11.72% 3.94% -24.26% -34.01% -15.88% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.50 52.17 58.35 63.76 81.93 81.71 93.04 -11.89%
EPS 0.04 1.03 3.63 1.10 -6.55 -11.56 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.28 0.27 0.34 0.35 -1.48%
Adjusted Per Share Value based on latest NOSH - 402,798
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.32 35.33 39.51 43.18 43.16 43.83 46.69 -6.93%
EPS 0.02 0.70 2.46 0.75 -3.45 -6.20 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2231 0.2167 0.2099 0.1896 0.1422 0.1824 0.1756 4.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.20 0.33 0.205 0.11 0.14 0.16 0.20 -
P/RPS 0.46 0.63 0.35 0.17 0.17 0.20 0.21 13.94%
P/EPS 560.29 32.07 5.64 9.97 -2.14 -1.38 -3.60 -
EY 0.18 3.12 17.73 10.03 -46.79 -72.28 -27.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.03 0.66 0.39 0.52 0.47 0.57 1.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 29/05/15 28/05/14 31/05/13 31/05/12 27/05/11 26/05/10 -
Price 0.17 0.28 0.27 0.14 0.14 0.14 0.18 -
P/RPS 0.39 0.54 0.46 0.22 0.17 0.17 0.19 12.72%
P/EPS 476.25 27.21 7.43 12.69 -2.14 -1.21 -3.24 -
EY 0.21 3.68 13.46 7.88 -46.79 -82.61 -30.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.88 0.87 0.50 0.52 0.41 0.51 0.64%

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