[EPICON] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 3.09%
YoY- -24.01%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 43,247 43,741 49,826 46,621 40,178 42,887 58,039 -17.82%
PBT -2,689 -447 -5,084 640 652 553 60 -
Tax -46 -92 4,524 -7 -38 -7 0 -
NP -2,735 -539 -560 633 614 546 60 -
-
NP to SH -2,735 -539 -560 633 614 546 60 -
-
Tax Rate - - - 1.09% 5.83% 1.27% 0.00% -
Total Cost 45,982 44,280 50,386 45,988 39,564 42,341 57,979 -14.33%
-
Net Worth 128,895 128,895 128,895 128,895 128,895 128,895 128,895 0.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 128,895 128,895 128,895 128,895 128,895 128,895 128,895 0.00%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -6.32% -1.23% -1.12% 1.36% 1.53% 1.27% 0.10% -
ROE -2.12% -0.42% -0.43% 0.49% 0.48% 0.42% 0.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.74 10.86 12.37 11.57 9.97 10.65 14.41 -17.81%
EPS -0.68 -0.13 -0.14 0.16 0.15 0.14 0.01 -
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.27 7.35 8.38 7.84 6.75 7.21 9.76 -17.84%
EPS -0.46 -0.09 -0.09 0.11 0.10 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2167 0.2167 0.2167 0.2167 0.2167 0.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.145 0.20 0.235 0.215 0.26 0.33 0.285 -
P/RPS 1.35 1.84 1.90 1.86 2.61 3.10 1.98 -22.55%
P/EPS -21.35 -149.46 -169.03 136.81 170.57 243.45 1,913.29 -
EY -4.68 -0.67 -0.59 0.73 0.59 0.41 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.73 0.67 0.81 1.03 0.89 -36.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 26/02/16 27/11/15 28/08/15 29/05/15 26/02/15 -
Price 0.15 0.17 0.205 0.22 0.205 0.28 0.335 -
P/RPS 1.40 1.57 1.66 1.90 2.06 2.63 2.32 -28.61%
P/EPS -22.09 -127.04 -147.45 139.99 134.48 206.56 2,248.96 -
EY -4.53 -0.79 -0.68 0.71 0.74 0.48 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.64 0.69 0.64 0.88 1.05 -41.51%

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