[EPICON] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 52.19%
YoY- 121.65%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 240,957 245,440 249,107 256,825 260,174 262,027 259,321 -4.76%
PBT 14,742 16,605 15,667 8,317 6,323 -3,422 -7,104 -
Tax -784 -3,984 -4,033 -3,873 -3,403 -875 -826 -3.41%
NP 13,958 12,621 11,634 4,444 2,920 -4,297 -7,930 -
-
NP to SH 13,958 12,621 11,634 4,444 2,920 -4,657 -8,290 -
-
Tax Rate 5.32% 23.99% 25.74% 46.57% 53.82% - - -
Total Cost 226,999 232,819 237,473 252,381 257,254 266,324 267,251 -10.28%
-
Net Worth 124,867 121,306 124,867 112,783 101,015 101,015 104,789 12.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 124,867 121,306 124,867 112,783 101,015 101,015 104,789 12.36%
NOSH 402,798 402,798 402,798 402,798 374,131 374,133 374,246 5.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.79% 5.14% 4.67% 1.73% 1.12% -1.64% -3.06% -
ROE 11.18% 10.40% 9.32% 3.94% 2.89% -4.61% -7.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.82 60.70 61.84 63.76 69.54 70.04 69.29 -9.30%
EPS 3.47 3.12 2.89 1.10 0.78 -1.24 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.31 0.28 0.27 0.27 0.28 7.00%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.51 41.26 41.88 43.18 43.74 44.05 43.60 -4.76%
EPS 2.35 2.12 1.96 0.75 0.49 -0.78 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2039 0.2099 0.1896 0.1698 0.1698 0.1762 12.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.14 0.15 0.135 0.11 0.12 0.15 0.16 -
P/RPS 0.23 0.25 0.22 0.17 0.17 0.21 0.23 0.00%
P/EPS 4.04 4.81 4.67 9.97 15.38 -12.05 -7.22 -
EY 24.75 20.81 21.39 10.03 6.50 -8.30 -13.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.44 0.39 0.44 0.56 0.57 -14.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 31/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.165 0.15 0.14 0.14 0.12 0.14 0.14 -
P/RPS 0.28 0.25 0.23 0.22 0.17 0.20 0.20 25.06%
P/EPS 4.76 4.81 4.85 12.69 15.38 -11.25 -6.32 -
EY 21.00 20.81 20.63 7.88 6.50 -8.89 -15.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.45 0.50 0.44 0.52 0.50 3.94%

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