[EPICON] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 124.5%
YoY- 112.74%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 61,298 57,085 61,076 65,981 64,965 64,803 64,425 -3.25%
PBT -2,507 12,863 2,138 4,111 -3,445 5,513 144 -
Tax 0 -209 -520 -3,255 -49 -49 -50 -
NP -2,507 12,654 1,618 856 -3,494 5,464 94 -
-
NP to SH -2,507 12,654 1,618 856 -3,494 5,464 94 -
-
Tax Rate - 1.62% 24.32% 79.18% - 0.89% 34.72% -
Total Cost 63,805 44,431 59,458 65,125 68,459 59,339 64,331 -0.54%
-
Net Worth 120,839 124,867 112,783 101,015 101,015 104,789 84,600 26.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 120,839 124,867 112,783 101,015 101,015 104,789 84,600 26.80%
NOSH 402,798 402,798 402,798 374,131 374,133 374,246 313,333 18.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.09% 22.17% 2.65% 1.30% -5.38% 8.43% 0.15% -
ROE -2.07% 10.13% 1.43% 0.85% -3.46% 5.21% 0.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.22 14.17 15.16 17.64 17.36 17.32 20.56 -18.15%
EPS -0.62 3.14 0.40 0.23 -0.94 1.46 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.28 0.27 0.27 0.28 0.27 7.26%
Adjusted Per Share Value based on latest NOSH - 374,131
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.31 9.60 10.27 11.09 10.92 10.89 10.83 -3.22%
EPS -0.42 2.13 0.27 0.14 -0.59 0.92 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.2099 0.1896 0.1698 0.1698 0.1762 0.1422 26.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.135 0.11 0.12 0.15 0.16 0.14 -
P/RPS 0.99 0.95 0.73 0.68 0.86 0.92 0.68 28.42%
P/EPS -24.10 4.30 27.38 52.45 -16.06 10.96 466.67 -
EY -4.15 23.27 3.65 1.91 -6.23 9.13 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.39 0.44 0.56 0.57 0.52 -2.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 23/11/12 30/08/12 31/05/12 -
Price 0.15 0.14 0.14 0.12 0.14 0.14 0.14 -
P/RPS 0.99 0.99 0.92 0.68 0.81 0.81 0.68 28.42%
P/EPS -24.10 4.46 34.85 52.45 -14.99 9.59 466.67 -
EY -4.15 22.44 2.87 1.91 -6.67 10.43 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.50 0.44 0.52 0.50 0.52 -2.57%

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