[EPICON] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 59.61%
YoY- 74.77%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 256,825 260,174 262,027 259,321 256,725 253,773 255,473 0.35%
PBT 8,317 6,323 -3,422 -7,104 -19,359 -25,920 -27,432 -
Tax -3,873 -3,403 -875 -826 -777 -727 -5,096 -16.70%
NP 4,444 2,920 -4,297 -7,930 -20,136 -26,647 -32,528 -
-
NP to SH 4,444 2,920 -4,657 -8,290 -20,527 -27,097 -32,881 -
-
Tax Rate 46.57% 53.82% - - - - - -
Total Cost 252,381 257,254 266,324 267,251 276,861 280,420 288,001 -8.41%
-
Net Worth 112,783 101,015 101,015 104,789 84,600 87,575 96,310 11.08%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 112,783 101,015 101,015 104,789 84,600 87,575 96,310 11.08%
NOSH 402,798 374,131 374,133 374,246 313,333 337,537 321,036 16.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.73% 1.12% -1.64% -3.06% -7.84% -10.50% -12.73% -
ROE 3.94% 2.89% -4.61% -7.91% -24.26% -30.94% -34.14% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.76 69.54 70.04 69.29 81.93 75.34 79.58 -13.72%
EPS 1.10 0.78 -1.24 -2.22 -6.55 -8.04 -10.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.28 0.27 0.26 0.30 -4.49%
Adjusted Per Share Value based on latest NOSH - 374,246
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 43.18 43.74 44.05 43.60 43.16 42.67 42.95 0.35%
EPS 0.75 0.49 -0.78 -1.39 -3.45 -4.56 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1896 0.1698 0.1698 0.1762 0.1422 0.1472 0.1619 11.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.11 0.12 0.15 0.16 0.14 0.14 0.14 -
P/RPS 0.17 0.17 0.21 0.23 0.17 0.19 0.18 -3.73%
P/EPS 9.97 15.38 -12.05 -7.22 -2.14 -1.74 -1.37 -
EY 10.03 6.50 -8.30 -13.84 -46.79 -57.46 -73.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.56 0.57 0.52 0.54 0.47 -11.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 23/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.14 0.12 0.14 0.14 0.14 0.14 0.14 -
P/RPS 0.22 0.17 0.20 0.20 0.17 0.19 0.18 14.30%
P/EPS 12.69 15.38 -11.25 -6.32 -2.14 -1.74 -1.37 -
EY 7.88 6.50 -8.89 -15.82 -46.79 -57.46 -73.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.52 0.50 0.52 0.54 0.47 4.20%

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