[EPICON] QoQ TTM 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- 162.7%
YoY- 110.78%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 245,440 249,107 256,825 260,174 262,027 259,321 256,725 -2.94%
PBT 16,605 15,667 8,317 6,323 -3,422 -7,104 -19,359 -
Tax -3,984 -4,033 -3,873 -3,403 -875 -826 -777 197.05%
NP 12,621 11,634 4,444 2,920 -4,297 -7,930 -20,136 -
-
NP to SH 12,621 11,634 4,444 2,920 -4,657 -8,290 -20,527 -
-
Tax Rate 23.99% 25.74% 46.57% 53.82% - - - -
Total Cost 232,819 237,473 252,381 257,254 266,324 267,251 276,861 -10.89%
-
Net Worth 121,306 124,867 112,783 101,015 101,015 104,789 84,600 27.12%
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 121,306 124,867 112,783 101,015 101,015 104,789 84,600 27.12%
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 5.14% 4.67% 1.73% 1.12% -1.64% -3.06% -7.84% -
ROE 10.40% 9.32% 3.94% 2.89% -4.61% -7.91% -24.26% -
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 60.70 61.84 63.76 69.54 70.04 69.29 81.93 -18.10%
EPS 3.12 2.89 1.10 0.78 -1.24 -2.22 -6.55 -
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 41.26 41.88 43.18 43.74 44.05 43.60 43.16 -2.95%
EPS 2.12 1.96 0.75 0.49 -0.78 -1.39 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2099 0.1896 0.1698 0.1698 0.1762 0.1422 27.13%
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 0.25 0.22 0.17 0.17 0.21 0.23 0.17 29.28%
P/EPS 4.81 4.67 9.97 15.38 -12.05 -7.22 -2.14 -
EY 20.81 21.39 10.03 6.50 -8.30 -13.84 -46.79 -
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 0.25 0.23 0.22 0.17 0.20 0.20 0.17 29.28%
P/EPS 4.81 4.85 12.69 15.38 -11.25 -6.32 -2.14 -
EY 20.81 20.63 7.88 6.50 -8.89 -15.82 -46.79 -
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