[EPICON] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -75.24%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 172,914 217,802 239,278 258,924 247,920 259,962 288,718 -8.18%
PBT 2,460 6,214 16,573 2,949 -27,045 -25,198 3,942 -7.55%
Tax -69 -1,233 -972 -197 0 0 -1,633 -40.96%
NP 2,390 4,981 15,601 2,752 -27,045 -25,198 2,309 0.57%
-
NP to SH 2,390 4,981 15,601 2,752 -27,165 -25,198 1,978 3.20%
-
Tax Rate 2.80% 19.84% 5.86% 6.68% - - 41.43% -
Total Cost 170,524 212,821 223,677 256,172 274,965 285,161 286,409 -8.27%
-
Net Worth 128,895 128,550 120,839 101,015 96,406 106,849 18,171 38.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 128,895 128,550 120,839 101,015 96,406 106,849 18,171 38.59%
NOSH 402,798 402,798 402,798 374,133 321,356 333,904 302,857 4.86%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.38% 2.29% 6.52% 1.06% -10.91% -9.69% 0.80% -
ROE 1.85% 3.88% 12.91% 2.72% -28.18% -23.58% 10.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 42.93 54.22 59.40 69.21 77.15 77.86 95.33 -12.44%
EPS 0.60 1.24 3.88 0.75 -8.45 -7.55 0.65 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.30 0.27 0.30 0.32 0.06 32.16%
Adjusted Per Share Value based on latest NOSH - 374,133
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.07 36.62 40.23 43.53 41.68 43.71 48.54 -8.18%
EPS 0.40 0.84 2.62 0.46 -4.57 -4.24 0.33 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2161 0.2032 0.1698 0.1621 0.1796 0.0306 38.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.215 0.37 0.15 0.15 0.14 0.17 0.23 -
P/RPS 0.50 0.68 0.25 0.22 0.18 0.22 0.24 13.00%
P/EPS 36.22 29.84 3.87 20.39 -1.66 -2.25 35.20 0.47%
EY 2.76 3.35 25.82 4.90 -60.38 -44.39 2.84 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.16 0.50 0.56 0.47 0.53 3.83 -25.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 23/11/12 30/11/11 30/11/10 16/11/09 -
Price 0.22 0.33 0.15 0.14 0.14 0.14 0.25 -
P/RPS 0.51 0.61 0.25 0.20 0.18 0.18 0.26 11.87%
P/EPS 37.07 26.61 3.87 19.03 -1.66 -1.86 38.27 -0.52%
EY 2.70 3.76 25.82 5.25 -60.38 -53.90 2.61 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 0.50 0.52 0.47 0.44 4.17 -25.89%

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