[EPICON] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 10.59%
YoY- 378.01%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 225,850 234,544 235,023 240,957 245,440 249,107 256,825 -8.20%
PBT 9,009 5,469 15,426 14,742 16,605 15,667 8,317 5.46%
Tax -980 -780 -789 -784 -3,984 -4,033 -3,873 -59.96%
NP 8,029 4,689 14,637 13,958 12,621 11,634 4,444 48.28%
-
NP to SH 8,029 4,689 14,637 13,958 12,621 11,634 4,444 48.28%
-
Tax Rate 10.88% 14.26% 5.11% 5.32% 23.99% 25.74% 46.57% -
Total Cost 217,821 229,855 220,386 226,999 232,819 237,473 252,381 -9.34%
-
Net Worth 128,895 128,895 124,867 124,867 121,306 124,867 112,783 9.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 128,895 128,895 124,867 124,867 121,306 124,867 112,783 9.30%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.56% 2.00% 6.23% 5.79% 5.14% 4.67% 1.73% -
ROE 6.23% 3.64% 11.72% 11.18% 10.40% 9.32% 3.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.07 58.23 58.35 59.82 60.70 61.84 63.76 -8.20%
EPS 1.99 1.16 3.63 3.47 3.12 2.89 1.10 48.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.31 0.30 0.31 0.28 9.30%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.97 39.43 39.51 40.51 41.26 41.88 43.18 -8.20%
EPS 1.35 0.79 2.46 2.35 2.12 1.96 0.75 47.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2099 0.2099 0.2039 0.2099 0.1896 9.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.37 0.31 0.205 0.14 0.15 0.135 0.11 -
P/RPS 0.66 0.53 0.35 0.23 0.25 0.22 0.17 146.81%
P/EPS 18.56 26.63 5.64 4.04 4.81 4.67 9.97 51.27%
EY 5.39 3.76 17.73 24.75 20.81 21.39 10.03 -33.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 0.66 0.45 0.50 0.44 0.39 106.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.33 0.305 0.27 0.165 0.15 0.14 0.14 -
P/RPS 0.59 0.52 0.46 0.28 0.25 0.23 0.22 92.91%
P/EPS 16.56 26.20 7.43 4.76 4.81 4.85 12.69 19.39%
EY 6.04 3.82 13.46 21.00 20.81 20.63 7.88 -16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.87 0.53 0.50 0.45 0.50 61.82%

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