[EPICON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -25.32%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 83,065 42,887 221,391 163,352 111,748 55,142 239,959 -50.79%
PBT 1,205 553 6,821 4,661 5,728 2,822 14,400 -80.95%
Tax -45 -7 -925 -925 -725 -525 -543 -81.07%
NP 1,160 546 5,896 3,736 5,003 2,297 13,857 -80.95%
-
NP to SH 1,160 546 5,896 3,736 5,003 2,297 13,857 -80.95%
-
Tax Rate 3.73% 1.27% 13.56% 19.85% 12.66% 18.60% 3.77% -
Total Cost 81,905 42,341 215,495 159,616 106,745 52,845 226,102 -49.27%
-
Net Worth 128,895 128,895 129,227 128,550 128,895 124,867 124,867 2.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,895 128,895 129,227 128,550 128,895 124,867 124,867 2.14%
NOSH 402,798 402,798 403,835 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.40% 1.27% 2.66% 2.29% 4.48% 4.17% 5.77% -
ROE 0.90% 0.42% 4.56% 2.91% 3.88% 1.84% 11.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.62 10.65 54.82 40.66 27.74 13.69 59.57 -50.79%
EPS 0.29 0.14 1.46 0.93 1.24 0.57 3.44 -80.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.32 0.32 0.31 0.31 2.14%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.97 7.21 37.22 27.46 18.79 9.27 40.34 -50.78%
EPS 0.20 0.09 0.99 0.63 0.84 0.39 2.33 -80.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2173 0.2161 0.2167 0.2099 0.2099 2.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.26 0.33 0.285 0.37 0.31 0.205 0.14 -
P/RPS 1.26 3.10 0.52 0.91 1.12 1.50 0.24 202.98%
P/EPS 90.28 243.45 19.52 39.78 24.96 35.95 4.07 693.95%
EY 1.11 0.41 5.12 2.51 4.01 2.78 24.57 -87.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 0.89 1.16 0.97 0.66 0.45 48.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 27/11/14 27/08/14 28/05/14 27/02/14 -
Price 0.205 0.28 0.335 0.33 0.305 0.27 0.165 -
P/RPS 0.99 2.63 0.61 0.81 1.10 1.97 0.28 132.62%
P/EPS 71.18 206.56 22.95 35.48 24.56 47.35 4.80 506.58%
EY 1.40 0.48 4.36 2.82 4.07 2.11 20.85 -83.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 1.05 1.03 0.95 0.87 0.53 13.43%

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