[EPICON] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -274.86%
YoY- -198.72%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 172,228 173,108 173,976 174,964 179,512 172,914 166,130 2.42%
PBT 1,505 -6,884 -6,272 -1,788 5,291 2,460 2,410 -26.83%
Tax -24,633 -294 -276 -368 -4,058 -69 -90 4044.42%
NP -23,128 -7,178 -6,548 -2,156 1,233 2,390 2,320 -
-
NP to SH -23,128 -7,178 -6,548 -2,156 1,233 2,390 2,320 -
-
Tax Rate 1,636.74% - - - 76.70% 2.80% 3.73% -
Total Cost 195,356 180,286 180,524 177,120 178,279 170,524 163,810 12.39%
-
Net Worth 108,755 124,867 128,895 128,895 128,895 128,895 128,895 -10.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 108,755 124,867 128,895 128,895 128,895 128,895 128,895 -10.66%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -13.43% -4.15% -3.76% -1.23% 0.69% 1.38% 1.40% -
ROE -21.27% -5.75% -5.08% -1.67% 0.96% 1.85% 1.80% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.76 42.98 43.19 43.44 44.57 42.93 41.24 2.43%
EPS -5.74 -1.79 -1.62 -0.52 0.31 0.60 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.31 0.32 0.32 0.32 0.32 0.32 -10.66%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.96 29.10 29.25 29.42 30.18 29.07 27.93 2.43%
EPS -3.89 -1.21 -1.10 -0.36 0.21 0.40 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.2099 0.2167 0.2167 0.2167 0.2167 0.2167 -10.67%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.13 0.145 0.145 0.20 0.235 0.215 0.26 -
P/RPS 0.30 0.34 0.34 0.46 0.53 0.50 0.63 -38.88%
P/EPS -2.26 -8.14 -8.92 -37.37 76.77 36.22 45.14 -
EY -44.17 -12.29 -11.21 -2.68 1.30 2.76 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.45 0.63 0.73 0.67 0.81 -29.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 26/08/16 25/05/16 26/02/16 27/11/15 28/08/15 -
Price 0.14 0.125 0.15 0.17 0.205 0.22 0.205 -
P/RPS 0.33 0.29 0.35 0.39 0.46 0.51 0.50 -24.09%
P/EPS -2.44 -7.01 -9.23 -31.76 66.97 37.07 35.59 -
EY -41.01 -14.26 -10.84 -3.15 1.49 2.70 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.47 0.53 0.64 0.69 0.64 -12.87%

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