[EPICON] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 36.07%
YoY- 29.31%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 158,271 166,161 171,320 173,391 174,209 173,296 171,742 -5.29%
PBT -42,289 -31,093 -25,069 -31,627 -19,743 -19,497 -17,336 81.11%
Tax 14,000 14,010 14,060 13,981 -7,858 -7,941 -16,379 -
NP -28,289 -17,083 -11,009 -17,646 -27,601 -27,438 -33,715 -11.03%
-
NP to SH -28,289 -17,083 -11,009 -17,646 -27,601 -27,438 -33,715 -11.03%
-
Tax Rate - - - - - - - -
Total Cost 186,560 183,244 182,329 191,037 201,810 200,734 205,457 -6.22%
-
Net Worth 68,475 84,587 88,615 88,615 96,671 100,699 96,671 -20.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 68,475 84,587 88,615 88,615 96,671 100,699 96,671 -20.52%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -17.87% -10.28% -6.43% -10.18% -15.84% -15.83% -19.63% -
ROE -41.31% -20.20% -12.42% -19.91% -28.55% -27.25% -34.88% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.29 41.25 42.53 43.05 43.25 43.02 42.64 -5.30%
EPS -7.02 -4.24 -2.73 -4.38 -6.85 -6.81 -8.37 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.22 0.22 0.24 0.25 0.24 -20.52%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.61 27.94 28.80 29.15 29.29 29.14 28.87 -5.28%
EPS -4.76 -2.87 -1.85 -2.97 -4.64 -4.61 -5.67 -10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1422 0.149 0.149 0.1625 0.1693 0.1625 -20.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.095 0.115 0.135 0.14 0.14 0.18 -
P/RPS 0.22 0.23 0.27 0.31 0.32 0.33 0.42 -34.99%
P/EPS -1.21 -2.24 -4.21 -3.08 -2.04 -2.06 -2.15 -31.81%
EY -82.62 -44.64 -23.77 -32.45 -48.95 -48.66 -46.50 46.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.52 0.61 0.58 0.56 0.75 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 31/05/18 28/02/18 30/11/17 28/08/17 01/06/17 -
Price 0.075 0.09 0.11 0.125 0.14 0.145 0.145 -
P/RPS 0.19 0.22 0.26 0.29 0.32 0.34 0.34 -32.13%
P/EPS -1.07 -2.12 -4.02 -2.85 -2.04 -2.13 -1.73 -27.38%
EY -93.64 -47.12 -24.85 -35.05 -48.95 -46.98 -57.73 38.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.50 0.57 0.58 0.58 0.60 -18.66%

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