[EPICON] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.18%
YoY- 374.55%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 172,228 179,512 221,391 239,959 260,174 253,774 264,506 -6.89%
PBT 1,505 5,291 6,821 14,400 6,323 -25,918 -26,044 -
Tax -24,633 -4,058 -925 -543 -3,403 -727 -5,096 30.00%
NP -23,128 1,233 5,896 13,857 2,920 -26,645 -31,140 -4.83%
-
NP to SH -23,128 1,233 5,896 13,857 2,920 -27,095 -31,403 -4.96%
-
Tax Rate 1,636.74% 76.70% 13.56% 3.77% 53.82% - - -
Total Cost 195,356 178,279 215,495 226,102 257,254 280,419 295,646 -6.66%
-
Net Worth 108,755 128,895 129,227 124,867 101,015 87,791 116,896 -1.19%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 108,755 128,895 129,227 124,867 101,015 87,791 116,896 -1.19%
NOSH 402,798 402,798 403,835 402,798 374,131 337,659 333,990 3.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -13.43% 0.69% 2.66% 5.77% 1.12% -10.50% -11.77% -
ROE -21.27% 0.96% 4.56% 11.10% 2.89% -30.86% -26.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.76 44.57 54.82 59.57 69.54 75.16 79.20 -9.75%
EPS -5.74 0.31 1.46 3.44 0.84 -7.99 -9.83 -8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.32 0.32 0.31 0.27 0.26 0.35 -4.22%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.96 30.18 37.22 40.34 43.74 42.67 44.47 -6.89%
EPS -3.89 0.21 0.99 2.33 0.49 -4.56 -5.28 -4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.2167 0.2173 0.2099 0.1698 0.1476 0.1965 -1.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.13 0.235 0.285 0.14 0.12 0.14 0.14 -
P/RPS 0.30 0.53 0.52 0.24 0.17 0.19 0.18 8.87%
P/EPS -2.26 76.77 19.52 4.07 15.38 -1.74 -1.49 7.18%
EY -44.17 1.30 5.12 24.57 6.50 -57.32 -67.16 -6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.73 0.89 0.45 0.44 0.54 0.40 3.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 27/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.14 0.205 0.335 0.165 0.12 0.14 0.15 -
P/RPS 0.33 0.46 0.61 0.28 0.17 0.19 0.19 9.62%
P/EPS -2.44 66.97 22.95 4.80 15.38 -1.74 -1.60 7.27%
EY -41.01 1.49 4.36 20.85 6.50 -57.32 -62.68 -6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 1.05 0.53 0.44 0.54 0.43 3.21%

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