[EPICON] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -62.86%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 118,161 61,076 260,174 194,193 129,228 64,425 253,774 -39.95%
PBT 14,937 2,138 6,323 2,212 5,657 144 -25,918 -
Tax -729 -520 -3,403 -148 -99 -50 -727 0.18%
NP 14,208 1,618 2,920 2,064 5,558 94 -26,645 -
-
NP to SH 14,208 1,618 2,920 2,064 5,558 94 -27,095 -
-
Tax Rate 4.88% 24.32% 53.82% 6.69% 1.75% 34.72% - -
Total Cost 103,953 59,458 257,254 192,129 123,670 64,331 280,419 -48.42%
-
Net Worth 124,867 112,783 101,015 101,015 104,445 84,600 87,791 26.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 124,867 112,783 101,015 101,015 104,445 84,600 87,791 26.50%
NOSH 402,798 402,798 374,131 374,133 373,020 313,333 337,659 12.49%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.02% 2.65% 1.12% 1.06% 4.30% 0.15% -10.50% -
ROE 11.38% 1.43% 2.89% 2.04% 5.32% 0.11% -30.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.34 15.16 69.54 51.90 34.64 20.56 75.16 -46.61%
EPS 3.53 0.40 0.84 0.56 1.49 0.03 -7.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.27 0.27 0.28 0.27 0.26 12.45%
Adjusted Per Share Value based on latest NOSH - 374,133
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.87 10.27 43.74 32.65 21.73 10.83 42.67 -39.94%
EPS 2.39 0.27 0.49 0.35 0.93 0.02 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1896 0.1698 0.1698 0.1756 0.1422 0.1476 26.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.11 0.12 0.15 0.16 0.14 0.14 -
P/RPS 0.46 0.73 0.17 0.29 0.46 0.68 0.19 80.40%
P/EPS 3.83 27.38 15.38 27.19 10.74 466.67 -1.74 -
EY 26.13 3.65 6.50 3.68 9.31 0.21 -57.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.44 0.56 0.57 0.52 0.54 -12.77%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 23/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.14 0.14 0.12 0.14 0.14 0.14 0.14 -
P/RPS 0.48 0.92 0.17 0.27 0.40 0.68 0.19 85.59%
P/EPS 3.97 34.85 15.38 25.38 9.40 466.67 -1.74 -
EY 25.20 2.87 6.50 3.94 10.64 0.21 -57.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.44 0.52 0.50 0.52 0.54 -11.45%

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