[EPICON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.43%
YoY- 374.55%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 163,352 111,748 55,142 239,959 179,459 118,161 61,076 92.56%
PBT 4,661 5,728 2,822 14,400 12,430 14,937 2,138 68.05%
Tax -925 -725 -525 -543 -729 -729 -520 46.75%
NP 3,736 5,003 2,297 13,857 11,701 14,208 1,618 74.60%
-
NP to SH 3,736 5,003 2,297 13,857 11,701 14,208 1,618 74.60%
-
Tax Rate 19.85% 12.66% 18.60% 3.77% 5.86% 4.88% 24.32% -
Total Cost 159,616 106,745 52,845 226,102 167,758 103,953 59,458 93.04%
-
Net Worth 128,550 128,895 124,867 124,867 120,839 124,867 112,783 9.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 128,550 128,895 124,867 124,867 120,839 124,867 112,783 9.10%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.29% 4.48% 4.17% 5.77% 6.52% 12.02% 2.65% -
ROE 2.91% 3.88% 1.84% 11.10% 9.68% 11.38% 1.43% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.66 27.74 13.69 59.57 44.55 29.34 15.16 92.92%
EPS 0.93 1.24 0.57 3.44 2.91 3.53 0.40 75.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.31 0.30 0.31 0.28 9.30%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.46 18.79 9.27 40.34 30.17 19.87 10.27 92.52%
EPS 0.63 0.84 0.39 2.33 1.97 2.39 0.27 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2161 0.2167 0.2099 0.2099 0.2032 0.2099 0.1896 9.10%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.31 0.205 0.14 0.15 0.135 0.11 -
P/RPS 0.91 1.12 1.50 0.24 0.34 0.46 0.73 15.81%
P/EPS 39.78 24.96 35.95 4.07 5.16 3.83 27.38 28.24%
EY 2.51 4.01 2.78 24.57 19.37 26.13 3.65 -22.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 0.66 0.45 0.50 0.44 0.39 106.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.33 0.305 0.27 0.165 0.15 0.14 0.14 -
P/RPS 0.81 1.10 1.97 0.28 0.34 0.48 0.92 -8.13%
P/EPS 35.48 24.56 47.35 4.80 5.16 3.97 34.85 1.20%
EY 2.82 4.07 2.11 20.85 19.37 25.20 2.87 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.87 0.53 0.50 0.45 0.50 61.82%

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