[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.35%
YoY- 101.45%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 260,174 194,193 129,228 64,425 253,774 185,940 123,680 63.80%
PBT 6,323 2,212 5,657 144 -25,918 -20,284 -13,159 -
Tax -3,403 -148 -99 -50 -727 0 0 -
NP 2,920 2,064 5,558 94 -26,645 -20,284 -13,159 -
-
NP to SH 2,920 2,064 5,558 94 -27,095 -20,374 -13,178 -
-
Tax Rate 53.82% 6.69% 1.75% 34.72% - - - -
Total Cost 257,254 192,129 123,670 64,331 280,419 206,224 136,839 52.03%
-
Net Worth 101,015 101,015 104,445 84,600 87,791 96,406 101,613 -0.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 101,015 101,015 104,445 84,600 87,791 96,406 101,613 -0.39%
NOSH 374,131 374,133 373,020 313,333 337,659 321,356 317,542 11.49%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.12% 1.06% 4.30% 0.15% -10.50% -10.91% -10.64% -
ROE 2.89% 2.04% 5.32% 0.11% -30.86% -21.13% -12.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.54 51.90 34.64 20.56 75.16 57.86 38.95 46.91%
EPS 0.84 0.56 1.49 0.03 -7.99 -6.34 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.28 0.27 0.26 0.30 0.32 -10.66%
Adjusted Per Share Value based on latest NOSH - 313,333
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.74 32.65 21.73 10.83 42.67 31.26 20.79 63.82%
EPS 0.49 0.35 0.93 0.02 -4.56 -3.43 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1698 0.1756 0.1422 0.1476 0.1621 0.1708 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.15 0.16 0.14 0.14 0.14 0.17 -
P/RPS 0.17 0.29 0.46 0.68 0.19 0.24 0.44 -46.79%
P/EPS 15.38 27.19 10.74 466.67 -1.74 -2.21 -4.10 -
EY 6.50 3.68 9.31 0.21 -57.32 -45.29 -24.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.57 0.52 0.54 0.47 0.53 -11.61%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.12 0.14 0.14 0.14 0.14 0.14 0.135 -
P/RPS 0.17 0.27 0.40 0.68 0.19 0.24 0.35 -38.07%
P/EPS 15.38 25.38 9.40 466.67 -1.74 -2.21 -3.25 -
EY 6.50 3.94 10.64 0.21 -57.32 -45.29 -30.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.50 0.52 0.54 0.47 0.42 3.13%

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