[EPICON] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 101.39%
YoY- 101.45%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 171,548 220,568 244,304 257,700 245,892 261,236 282,476 -7.97%
PBT 2,212 11,288 8,552 576 -25,668 -3,940 8,144 -19.51%
Tax -28 -2,100 -2,080 -200 0 0 -3,812 -55.89%
NP 2,184 9,188 6,472 376 -25,668 -3,940 4,332 -10.78%
-
NP to SH 2,184 9,188 6,472 376 -25,904 -3,940 4,332 -10.78%
-
Tax Rate 1.27% 18.60% 24.32% 34.72% - - 46.81% -
Total Cost 169,364 211,380 237,832 257,324 271,560 265,176 278,144 -7.93%
-
Net Worth 128,895 124,867 112,783 84,600 108,465 104,469 15,041 43.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 128,895 124,867 112,783 84,600 108,465 104,469 15,041 43.02%
NOSH 402,798 402,798 402,798 313,333 319,014 298,484 300,833 4.98%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.27% 4.17% 2.65% 0.15% -10.44% -1.51% 1.53% -
ROE 1.69% 7.36% 5.74% 0.44% -23.88% -3.77% 28.80% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.59 54.76 60.65 82.24 77.08 87.52 93.90 -12.34%
EPS 0.56 2.28 1.60 0.12 -8.12 -1.32 1.44 -14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.28 0.27 0.34 0.35 0.05 36.23%
Adjusted Per Share Value based on latest NOSH - 313,333
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.84 37.08 41.07 43.33 41.34 43.92 47.49 -7.97%
EPS 0.37 1.54 1.09 0.06 -4.36 -0.66 0.73 -10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2099 0.1896 0.1422 0.1824 0.1756 0.0253 43.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.33 0.205 0.11 0.14 0.16 0.20 0.15 -
P/RPS 0.77 0.37 0.18 0.17 0.21 0.23 0.16 29.92%
P/EPS 60.86 8.99 6.85 116.67 -1.97 -15.15 10.42 34.17%
EY 1.64 11.13 14.61 0.86 -50.75 -6.60 9.60 -25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.66 0.39 0.52 0.47 0.57 3.00 -16.31%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 31/05/13 31/05/12 27/05/11 26/05/10 28/05/09 -
Price 0.28 0.27 0.14 0.14 0.14 0.18 0.25 -
P/RPS 0.66 0.49 0.23 0.17 0.18 0.21 0.27 16.05%
P/EPS 51.64 11.84 8.71 116.67 -1.72 -13.64 17.36 19.91%
EY 1.94 8.45 11.48 0.86 -58.00 -7.33 5.76 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 0.50 0.52 0.41 0.51 5.00 -25.12%

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