[EPICON] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -26.57%
YoY- -57.76%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 187,725 193,708 210,136 222,391 225,850 234,544 235,023 -13.90%
PBT 1,905 2,298 4,552 6,821 9,009 5,469 15,426 -75.16%
Tax -52 -245 -407 -925 -980 -780 -789 -83.65%
NP 1,853 2,053 4,145 5,896 8,029 4,689 14,637 -74.75%
-
NP to SH 1,853 2,053 4,145 5,896 8,029 4,689 14,637 -74.75%
-
Tax Rate 2.73% 10.66% 8.94% 13.56% 10.88% 14.26% 5.11% -
Total Cost 185,872 191,655 205,991 216,495 217,821 229,855 220,386 -10.72%
-
Net Worth 128,895 128,895 128,895 191,999 128,895 128,895 124,867 2.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 128,895 128,895 128,895 191,999 128,895 128,895 124,867 2.13%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.99% 1.06% 1.97% 2.65% 3.56% 2.00% 6.23% -
ROE 1.44% 1.59% 3.22% 3.07% 6.23% 3.64% 11.72% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.61 48.09 52.17 37.07 56.07 58.23 58.35 -13.89%
EPS 0.46 0.51 1.03 0.98 1.99 1.16 3.63 -74.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.32 0.32 0.32 0.31 2.13%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.56 32.57 35.33 37.39 37.97 39.43 39.51 -13.89%
EPS 0.31 0.35 0.70 0.99 1.35 0.79 2.46 -74.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2167 0.3228 0.2167 0.2167 0.2099 2.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.215 0.26 0.33 0.285 0.37 0.31 0.205 -
P/RPS 0.46 0.54 0.63 0.77 0.66 0.53 0.35 19.96%
P/EPS 46.74 51.01 32.07 29.00 18.56 26.63 5.64 308.99%
EY 2.14 1.96 3.12 3.45 5.39 3.76 17.73 -75.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 1.03 0.89 1.16 0.97 0.66 1.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 26/02/15 27/11/14 27/08/14 28/05/14 -
Price 0.22 0.205 0.28 0.335 0.33 0.305 0.27 -
P/RPS 0.47 0.43 0.54 0.90 0.59 0.52 0.46 1.44%
P/EPS 47.82 40.22 27.21 34.09 16.56 26.20 7.43 245.61%
EY 2.09 2.49 3.68 2.93 6.04 3.82 13.46 -71.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.88 1.05 1.03 0.95 0.87 -14.30%

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