[EPICON] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 778.12%
YoY- 155.63%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 55,142 239,959 179,459 118,161 61,076 260,174 194,193 -56.83%
PBT 2,822 14,400 12,430 14,937 2,138 6,323 2,212 17.64%
Tax -525 -543 -729 -729 -520 -3,403 -148 132.77%
NP 2,297 13,857 11,701 14,208 1,618 2,920 2,064 7.39%
-
NP to SH 2,297 13,857 11,701 14,208 1,618 2,920 2,064 7.39%
-
Tax Rate 18.60% 3.77% 5.86% 4.88% 24.32% 53.82% 6.69% -
Total Cost 52,845 226,102 167,758 103,953 59,458 257,254 192,129 -57.73%
-
Net Worth 124,867 124,867 120,839 124,867 112,783 101,015 101,015 15.19%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 124,867 124,867 120,839 124,867 112,783 101,015 101,015 15.19%
NOSH 402,798 402,798 402,798 402,798 402,798 374,131 374,133 5.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.17% 5.77% 6.52% 12.02% 2.65% 1.12% 1.06% -
ROE 1.84% 11.10% 9.68% 11.38% 1.43% 2.89% 2.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.69 59.57 44.55 29.34 15.16 69.54 51.90 -58.90%
EPS 0.57 3.44 2.91 3.53 0.40 0.84 0.56 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.30 0.31 0.28 0.27 0.27 9.65%
Adjusted Per Share Value based on latest NOSH - 402,798
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.27 40.34 30.17 19.87 10.27 43.74 32.65 -56.83%
EPS 0.39 2.33 1.97 2.39 0.27 0.49 0.35 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2099 0.2032 0.2099 0.1896 0.1698 0.1698 15.19%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.205 0.14 0.15 0.135 0.11 0.12 0.15 -
P/RPS 1.50 0.24 0.34 0.46 0.73 0.17 0.29 199.38%
P/EPS 35.95 4.07 5.16 3.83 27.38 15.38 27.19 20.48%
EY 2.78 24.57 19.37 26.13 3.65 6.50 3.68 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.50 0.44 0.39 0.44 0.56 11.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 23/11/12 -
Price 0.27 0.165 0.15 0.14 0.14 0.12 0.14 -
P/RPS 1.97 0.28 0.34 0.48 0.92 0.17 0.27 276.64%
P/EPS 47.35 4.80 5.16 3.97 34.85 15.38 25.38 51.60%
EY 2.11 20.85 19.37 25.20 2.87 6.50 3.94 -34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.53 0.50 0.45 0.50 0.44 0.52 40.97%

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