[EPICON] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 18.62%
YoY- -757.17%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 171,320 173,391 174,209 173,296 171,742 172,228 179,657 -3.12%
PBT -25,069 -31,627 -19,743 -19,497 -17,336 -8,580 -10,247 81.66%
Tax 14,060 13,981 -7,858 -7,941 -16,379 -16,382 4,303 120.35%
NP -11,009 -17,646 -27,601 -27,438 -33,715 -24,962 -5,944 50.87%
-
NP to SH -11,009 -17,646 -27,601 -27,438 -33,715 -24,962 -5,944 50.87%
-
Tax Rate - - - - - - - -
Total Cost 182,329 191,037 201,810 200,734 205,457 197,190 185,601 -1.17%
-
Net Worth 88,615 88,615 96,671 100,699 96,671 108,755 124,867 -20.45%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,615 88,615 96,671 100,699 96,671 108,755 124,867 -20.45%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -6.43% -10.18% -15.84% -15.83% -19.63% -14.49% -3.31% -
ROE -12.42% -19.91% -28.55% -27.25% -34.88% -22.95% -4.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 42.53 43.05 43.25 43.02 42.64 42.76 44.60 -3.12%
EPS -2.73 -4.38 -6.85 -6.81 -8.37 -6.20 -1.48 50.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.25 0.24 0.27 0.31 -20.45%
Adjusted Per Share Value based on latest NOSH - 402,798
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.80 29.15 29.29 29.14 28.87 28.96 30.20 -3.11%
EPS -1.85 -2.97 -4.64 -4.61 -5.67 -4.20 -1.00 50.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.149 0.1625 0.1693 0.1625 0.1828 0.2099 -20.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.115 0.135 0.14 0.14 0.18 0.13 0.145 -
P/RPS 0.27 0.31 0.32 0.33 0.42 0.30 0.33 -12.53%
P/EPS -4.21 -3.08 -2.04 -2.06 -2.15 -2.10 -9.83 -43.21%
EY -23.77 -32.45 -48.95 -48.66 -46.50 -47.67 -10.18 76.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.58 0.56 0.75 0.48 0.47 6.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 28/08/17 01/06/17 28/02/17 29/11/16 -
Price 0.11 0.125 0.14 0.145 0.145 0.14 0.125 -
P/RPS 0.26 0.29 0.32 0.34 0.34 0.33 0.28 -4.82%
P/EPS -4.02 -2.85 -2.04 -2.13 -1.73 -2.26 -8.47 -39.18%
EY -24.85 -35.05 -48.95 -46.98 -57.73 -44.27 -11.81 64.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.58 0.58 0.60 0.52 0.40 16.05%

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