[EPICON] QoQ Annualized Quarter 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- -45.1%
YoY- 466.91%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 223,496 220,568 239,959 239,278 236,322 244,304 260,174 -9.65%
PBT 11,456 11,288 14,400 16,573 29,874 8,552 6,323 48.78%
Tax -1,450 -2,100 -543 -972 -1,458 -2,080 -3,403 -43.46%
NP 10,006 9,188 13,857 15,601 28,416 6,472 2,920 127.80%
-
NP to SH 10,006 9,188 13,857 15,601 28,416 6,472 2,920 127.80%
-
Tax Rate 12.66% 18.60% 3.77% 5.86% 4.88% 24.32% 53.82% -
Total Cost 213,490 211,380 226,102 223,677 207,906 237,832 257,254 -11.72%
-
Net Worth 128,895 124,867 124,867 120,839 124,867 112,783 101,015 17.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 128,895 124,867 124,867 120,839 124,867 112,783 101,015 17.69%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 374,131 5.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.48% 4.17% 5.77% 6.52% 12.02% 2.65% 1.12% -
ROE 7.76% 7.36% 11.10% 12.91% 22.76% 5.74% 2.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.49 54.76 59.57 59.40 58.67 60.65 69.54 -14.00%
EPS 2.48 2.28 3.44 3.88 7.06 1.60 0.84 106.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.31 0.30 0.31 0.28 0.27 12.02%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.58 37.08 40.34 40.23 39.73 41.07 43.74 -9.64%
EPS 1.68 1.54 2.33 2.62 4.78 1.09 0.49 127.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2099 0.2099 0.2032 0.2099 0.1896 0.1698 17.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.31 0.205 0.14 0.15 0.135 0.11 0.12 -
P/RPS 0.56 0.37 0.24 0.25 0.23 0.18 0.17 121.87%
P/EPS 12.48 8.99 4.07 3.87 1.91 6.85 15.38 -13.03%
EY 8.01 11.13 24.57 25.82 52.26 14.61 6.50 14.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.66 0.45 0.50 0.44 0.39 0.44 69.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.305 0.27 0.165 0.15 0.14 0.14 0.12 -
P/RPS 0.55 0.49 0.28 0.25 0.24 0.23 0.17 119.21%
P/EPS 12.28 11.84 4.80 3.87 1.98 8.71 15.38 -13.97%
EY 8.14 8.45 20.85 25.82 50.39 11.48 6.50 16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.53 0.50 0.45 0.50 0.44 67.28%

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