[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -44.59%
YoY- 1621.28%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 239,959 179,459 118,161 61,076 260,174 194,193 129,228 50.90%
PBT 14,400 12,430 14,937 2,138 6,323 2,212 5,657 86.11%
Tax -543 -729 -729 -520 -3,403 -148 -99 210.04%
NP 13,857 11,701 14,208 1,618 2,920 2,064 5,558 83.55%
-
NP to SH 13,857 11,701 14,208 1,618 2,920 2,064 5,558 83.55%
-
Tax Rate 3.77% 5.86% 4.88% 24.32% 53.82% 6.69% 1.75% -
Total Cost 226,102 167,758 103,953 59,458 257,254 192,129 123,670 49.35%
-
Net Worth 124,867 120,839 124,867 112,783 101,015 101,015 104,445 12.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 124,867 120,839 124,867 112,783 101,015 101,015 104,445 12.60%
NOSH 402,798 402,798 402,798 402,798 374,131 374,133 373,020 5.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.77% 6.52% 12.02% 2.65% 1.12% 1.06% 4.30% -
ROE 11.10% 9.68% 11.38% 1.43% 2.89% 2.04% 5.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.57 44.55 29.34 15.16 69.54 51.90 34.64 43.39%
EPS 3.44 2.91 3.53 0.40 0.84 0.56 1.49 74.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.31 0.28 0.27 0.27 0.28 7.00%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.34 30.17 19.87 10.27 43.74 32.65 21.73 50.87%
EPS 2.33 1.97 2.39 0.27 0.49 0.35 0.93 84.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2032 0.2099 0.1896 0.1698 0.1698 0.1756 12.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.15 0.135 0.11 0.12 0.15 0.16 -
P/RPS 0.24 0.34 0.46 0.73 0.17 0.29 0.46 -35.11%
P/EPS 4.07 5.16 3.83 27.38 15.38 27.19 10.74 -47.54%
EY 24.57 19.37 26.13 3.65 6.50 3.68 9.31 90.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.44 0.39 0.44 0.56 0.57 -14.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.165 0.15 0.14 0.14 0.12 0.14 0.14 -
P/RPS 0.28 0.34 0.48 0.92 0.17 0.27 0.40 -21.11%
P/EPS 4.80 5.16 3.97 34.85 15.38 25.38 9.40 -36.03%
EY 20.85 19.37 25.20 2.87 6.50 3.94 10.64 56.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.45 0.50 0.44 0.52 0.50 3.94%

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