[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -90.74%
YoY- -76.23%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 179,512 129,686 83,065 42,887 221,391 163,352 111,748 37.04%
PBT 5,291 1,845 1,205 553 6,821 4,661 5,728 -5.13%
Tax -4,058 -52 -45 -7 -925 -925 -725 214.25%
NP 1,233 1,793 1,160 546 5,896 3,736 5,003 -60.59%
-
NP to SH 1,233 1,793 1,160 546 5,896 3,736 5,003 -60.59%
-
Tax Rate 76.70% 2.82% 3.73% 1.27% 13.56% 19.85% 12.66% -
Total Cost 178,279 127,893 81,905 42,341 215,495 159,616 106,745 40.63%
-
Net Worth 128,895 128,895 128,895 128,895 129,227 128,550 128,895 0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 128,895 128,895 128,895 128,895 129,227 128,550 128,895 0.00%
NOSH 402,798 402,798 402,798 402,798 403,835 402,798 402,798 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.69% 1.38% 1.40% 1.27% 2.66% 2.29% 4.48% -
ROE 0.96% 1.39% 0.90% 0.42% 4.56% 2.91% 3.88% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 44.57 32.20 20.62 10.65 54.82 40.66 27.74 37.06%
EPS 0.31 0.45 0.29 0.14 1.46 0.93 1.24 -60.21%
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 0.32 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.18 21.80 13.97 7.21 37.22 27.46 18.79 37.03%
EPS 0.21 0.30 0.20 0.09 0.99 0.63 0.84 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2167 0.2167 0.2173 0.2161 0.2167 0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.235 0.215 0.26 0.33 0.285 0.37 0.31 -
P/RPS 0.53 0.67 1.26 3.10 0.52 0.91 1.12 -39.19%
P/EPS 76.77 48.30 90.28 243.45 19.52 39.78 24.96 111.06%
EY 1.30 2.07 1.11 0.41 5.12 2.51 4.01 -52.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.81 1.03 0.89 1.16 0.97 -17.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 28/08/15 29/05/15 26/02/15 27/11/14 27/08/14 -
Price 0.205 0.22 0.205 0.28 0.335 0.33 0.305 -
P/RPS 0.46 0.68 0.99 2.63 0.61 0.81 1.10 -43.98%
P/EPS 66.97 49.42 71.18 206.56 22.95 35.48 24.56 94.82%
EY 1.49 2.02 1.40 0.48 4.36 2.82 4.07 -48.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.64 0.88 1.05 1.03 0.95 -23.09%

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