[EPICON] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
01-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 47.63%
YoY- -1623.93%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 41,579 43,756 44,801 43,255 42,397 42,843 43,247 -2.58%
PBT -21,831 -2,273 1,680 -9,203 -9,947 -2,027 -2,689 302.40%
Tax 14,042 0 28 -89 -7,797 -83 -46 -
NP -7,789 -2,273 1,708 -9,292 -17,744 -2,110 -2,735 100.53%
-
NP to SH -7,789 -2,273 1,708 -9,292 -17,744 -2,110 -2,735 100.53%
-
Tax Rate - - -1.67% - - - - -
Total Cost 49,368 46,029 43,093 52,547 60,141 44,953 45,982 4.83%
-
Net Worth 88,615 96,671 100,699 96,671 108,755 124,867 128,895 -22.05%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 88,615 96,671 100,699 96,671 108,755 124,867 128,895 -22.05%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -18.73% -5.19% 3.81% -21.48% -41.85% -4.92% -6.32% -
ROE -8.79% -2.35% 1.70% -9.61% -16.32% -1.69% -2.12% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.32 10.86 11.12 10.74 10.53 10.64 10.74 -2.61%
EPS -1.93 -0.56 0.42 -2.31 -4.41 -0.52 -0.68 100.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.25 0.24 0.27 0.31 0.32 -22.05%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.99 7.36 7.53 7.27 7.13 7.20 7.27 -2.57%
EPS -1.31 -0.38 0.29 -1.56 -2.98 -0.35 -0.46 100.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1625 0.1693 0.1625 0.1828 0.2099 0.2167 -22.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.14 0.14 0.18 0.13 0.145 0.145 -
P/RPS 1.31 1.29 1.26 1.68 1.24 1.36 1.35 -1.97%
P/EPS -6.98 -24.81 33.02 -7.80 -2.95 -27.68 -21.35 -52.44%
EY -14.32 -4.03 3.03 -12.82 -33.89 -3.61 -4.68 110.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.56 0.75 0.48 0.47 0.45 22.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 28/08/17 01/06/17 28/02/17 29/11/16 26/08/16 -
Price 0.125 0.14 0.145 0.145 0.14 0.125 0.15 -
P/RPS 1.21 1.29 1.30 1.35 1.33 1.18 1.40 -9.24%
P/EPS -6.46 -24.81 34.20 -6.29 -3.18 -23.86 -22.09 -55.84%
EY -15.47 -4.03 2.92 -15.91 -31.47 -4.19 -4.53 126.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.58 0.60 0.52 0.40 0.47 13.68%

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